Flat E14 2 beds 2 baths

Phoenix Wharf, 14-16 Narrow Street, Limehouse, London E14

London, England · E14

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£70,280

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 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	£60,804	£61,716	£63,259	£64,840	£66,786	£317,405
Total Expenses	£45,772	£45,909	£46,106	£46,308	£46,545	£230,640
Profit Before Tax	£15,032	£15,807	£17,153	£18,532	£20,240	£86,765
Profit After Tax	£12,176	£12,804	£13,894	£15,011	£16,395	£70,280
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£12,186	£12,813	£32,894	£48,927	£61,527	£168,347
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