Flat E14 2 beds 1 bath

Millennium Drive, London E14

London, England · E14

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£24,289

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

51%

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	£25,284	£25,663	£26,305	£26,962	£27,771	£131,986
Total Expenses	£20,200	£20,284	£20,391	£20,501	£20,624	£102,000
Profit Before Tax	£5,084	£5,379	£5,914	£6,462	£7,147	£29,986
Profit After Tax	£4,118	£4,357	£4,790	£5,234	£5,789	£24,289
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£4,122	£4,361	£12,690	£19,336	£24,555	£65,064
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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