Flat E14 1 bed 1 bath

Arena Tower, 25 Crossharbour Plaza, London E14

London, England · E14

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£35,814

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 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	£34,224	£34,737	£35,606	£36,496	£37,591	£178,654
Total Expenses	£26,649	£26,746	£26,876	£27,009	£27,161	£134,439
Profit Before Tax	£7,575	£7,991	£8,730	£9,487	£10,430	£44,215
Profit After Tax	£6,136	£6,473	£7,071	£7,685	£8,448	£35,814
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£6,141	£6,478	£17,772	£26,785	£33,865	£91,041
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