Flat E14 2 beds 0 baths

St. Annes Row, London E14

London, England · E14

Initial Investment

First Year

£31,750First Year

Profit From Rental Income

After 5 Years

£-4

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£10,581

↗ 10%After 5 Years

Return On Investment

33%

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	£6,564	£6,662	£6,829	£7,000	£7,210	£34,265
Total Expenses	£6,723	£6,779	£6,839	£6,899	£6,963	£34,203
Profit Before Tax	£-159	£-116	£-10	£100	£247	£62
Profit After Tax	£-159	£-116	£-10	£81	£200	£-4
Change In Property Value	£1	£1	£2,050	£3,659	£4,870	£10,581
Net Return	£-158	£-115	£2,041	£3,741	£5,069	£10,577
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	12%	16%	33%

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