Flat E14 1 bed 0 baths

Duke Shore Wharf, London. E14

London, England · E14

Initial Investment

First Year

£124,982First Year

Profit From Rental Income

After 5 Years

£23,821

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,254

↗ 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	£24,948	£25,322	£25,955	£26,604	£27,402	£130,232
Total Expenses	£19,966	£20,049	£20,156	£20,265	£20,387	£100,823
Profit Before Tax	£4,982	£5,273	£5,800	£6,340	£7,015	£29,409
Profit After Tax	£4,035	£4,271	£4,698	£5,135	£5,682	£23,821
Change In Property Value	£4	£4	£7,799	£13,921	£18,526	£40,254
Net Return	£4,039	£4,275	£12,497	£19,057	£24,208	£64,075
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