Flat E14 2 beds 2 baths

Estrella, London E14

London, England · E14

Initial Investment

First Year

£219,850First Year

Profit From Rental Income

After 5 Years

£46,255

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£68,234

↗ 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	£42,288	£42,922	£43,995	£45,095	£46,448	£220,749
Total Expenses	£32,454	£32,563	£32,714	£32,868	£33,045	£163,644
Profit Before Tax	£9,834	£10,359	£11,282	£12,228	£13,403	£57,105
Profit After Tax	£7,966	£8,391	£9,138	£9,904	£10,856	£46,255
Change In Property Value	£7	£7	£13,220	£23,598	£31,402	£68,234
Net Return	£7,972	£8,397	£22,358	£33,503	£42,259	£114,489
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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