Flat
E14
1 bed
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£320,250First YearProfit From Rental Income
£69,759
↗ 22%After 5 Years
Change In Property Value
£97,551
↗ 10%After 5 Years
Return On Investment
52%
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 | £60,456 | £61,363 | £62,897 | £64,469 | £66,403 | £315,589 |
| Total Expenses | £45,538 | £45,675 | £45,872 | £46,073 | £46,309 | £229,466 |
| Profit Before Tax | £14,918 | £15,688 | £17,025 | £18,397 | £20,095 | £86,122 |
| Profit After Tax | £12,083 | £12,707 | £13,791 | £14,901 | £16,277 | £69,759 |
| Change In Property Value | £9 | £9 | £18,900 | £33,737 | £44,895 | £97,551 |
| Net Return | £12,093 | £12,716 | £32,691 | £48,638 | £61,171 | £167,310 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change