Flat E14 1 bed 1 bath

Clyde Square, London E14

London, England · E14

Initial Investment

First Year

£106,800First Year

Profit From Rental Income

After 5 Years

£19,520

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,891

↗ 10%After 5 Years

Return On Investment

51%

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	£21,624	£21,948	£22,497	£23,059	£23,751	£112,880
Total Expenses	£17,573	£17,651	£17,749	£17,849	£17,961	£88,782
Profit Before Tax	£4,051	£4,297	£4,748	£5,211	£5,791	£24,098
Profit After Tax	£3,282	£3,481	£3,846	£4,221	£4,690	£19,520
Change In Property Value	£3	£3	£6,760	£12,067	£16,058	£34,891
Net Return	£3,285	£3,484	£10,606	£16,287	£20,748	£54,411
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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