Flat E14 1 bed 1 bath

South Quay Square, South Quay E14

London, England · E14

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£28,785

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£28,788	£29,220	£29,950	£30,699	£31,620	£150,277
Total Expenses	£22,733	£22,822	£22,938	£23,056	£23,191	£114,740
Profit Before Tax	£6,055	£6,398	£7,013	£7,643	£8,429	£35,538
Profit After Tax	£4,905	£5,182	£5,680	£6,190	£6,827	£28,785
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,909	£5,187	£14,680	£22,256	£28,206	£75,238
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