Flat E14 3 beds 3 baths

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£90,981

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 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	£76,800	£77,952	£79,901	£81,898	£84,355	£400,906
Total Expenses	£57,290	£57,451	£57,689	£57,933	£58,221	£288,584
Profit Before Tax	£19,510	£20,501	£22,212	£23,966	£26,134	£112,322
Profit After Tax	£15,803	£16,606	£17,992	£19,412	£21,169	£90,981
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£15,815	£16,618	£41,992	£62,253	£78,178	£214,855
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	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