Flat E14 1 bed 1 bath

New Providence Wharf, London E14

London, England · E14

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,383

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

50%

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	£15,348	£15,578	£15,968	£16,367	£16,858	£80,119
Total Expenses	£13,057	£13,126	£13,208	£13,292	£13,383	£66,065
Profit Before Tax	£2,291	£2,452	£2,760	£3,075	£3,475	£14,054
Profit After Tax	£1,856	£1,986	£2,236	£2,491	£2,814	£11,383
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£1,858	£1,989	£7,036	£11,059	£14,216	£36,158
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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