Flat E14 2 beds 2 baths

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£68,086

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 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	£59,172	£60,060	£61,561	£63,100	£64,993	£308,886
Total Expenses	£44,617	£44,751	£44,944	£45,142	£45,374	£224,829
Profit Before Tax	£14,555	£15,308	£16,617	£17,958	£19,619	£84,057
Profit After Tax	£11,790	£12,400	£13,459	£14,546	£15,891	£68,086
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£11,799	£12,409	£31,960	£47,569	£59,836	£163,573
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	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