Flat E14 0 beds 1 bath

Pan Peninsula Square, London E14

London, England · E14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£43,800

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

80%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£16,543	£16,628	£16,738	£16,851	£16,978	£83,737
Profit Before Tax	£9,858	£10,168	£10,728	£11,302	£12,019	£54,075
Profit After Tax	£7,985	£8,236	£8,690	£9,155	£9,736	£43,800
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£7,988	£8,239	£14,690	£19,865	£23,988	£74,769
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	9%	9%	16%	21%	26%	80%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change