Flat E14 1 bed 1 bath

Pan Peninsula Square, Millwall E14

London, England · E14

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£24,559

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,188

↗ 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	£25,524	£25,907	£26,555	£27,218	£28,035	£133,239
Total Expenses	£20,383	£20,467	£20,575	£20,685	£20,809	£102,919
Profit Before Tax	£5,141	£5,440	£5,980	£6,533	£7,226	£30,320
Profit After Tax	£4,164	£4,406	£4,844	£5,292	£5,853	£24,559
Change In Property Value	£4	£4	£7,980	£14,245	£18,955	£41,188
Net Return	£4,168	£4,410	£12,824	£19,537	£24,808	£65,747
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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