Flat E14 2 beds 2 baths

Java House, 15 Botanic Square, London E14

London, England · E14

Initial Investment

First Year

£177,150First Year

Profit From Rental Income

After 5 Years

£36,130

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,640

↗ 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	£34,476	£34,993	£35,868	£36,765	£37,868	£179,969
Total Expenses	£26,832	£26,930	£27,061	£27,194	£27,347	£135,364
Profit Before Tax	£7,644	£8,063	£8,807	£9,571	£10,521	£44,605
Profit After Tax	£6,191	£6,531	£7,134	£7,752	£8,522	£36,130
Change In Property Value	£5	£5	£10,780	£19,243	£25,607	£55,640
Net Return	£6,197	£6,536	£17,914	£26,995	£34,128	£91,770
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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