Flat E14 2 beds 2 baths

Yabsley Street, London E14

London, England · E14

Initial Investment

First Year

£149,150First Year

Profit From Rental Income

After 5 Years

£29,531

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£47,382

↗ 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	£29,364	£29,804	£30,550	£31,313	£32,253	£153,284
Total Expenses	£23,147	£23,237	£23,355	£23,475	£23,612	£116,826
Profit Before Tax	£6,217	£6,567	£7,195	£7,838	£8,641	£36,458
Profit After Tax	£5,036	£5,319	£5,828	£6,349	£6,999	£29,531
Change In Property Value	£5	£5	£9,180	£16,387	£21,806	£47,382
Net Return	£5,040	£5,324	£15,008	£22,736	£28,805	£76,913
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