Flat
E14
2 beds
2 baths
50 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£307,000First YearProfit From Rental Income
£66,843
↗ 22%After 5 Years
Change In Property Value
£93,938
↗ 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 | £58,212 | £59,085 | £60,562 | £62,076 | £63,939 | £303,875 |
| Total Expenses | £43,925 | £44,059 | £44,249 | £44,445 | £44,674 | £221,352 |
| Profit Before Tax | £14,287 | £15,026 | £16,313 | £17,632 | £19,265 | £82,523 |
| Profit After Tax | £11,572 | £12,171 | £13,213 | £14,282 | £15,605 | £66,843 |
| Change In Property Value | £9 | £9 | £18,200 | £32,488 | £43,232 | £93,938 |
| Net Return | £11,581 | £12,180 | £31,414 | £46,769 | £58,836 | £160,781 |
| 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