Flat E14 1 bed 1 bath

The Bellamy, 7-2 Bellamy Close E14

London, England · E14

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£32,831

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 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	£31,920	£32,399	£33,209	£34,039	£35,060	£166,627
Total Expenses	£24,990	£25,084	£25,208	£25,335	£25,479	£126,095
Profit Before Tax	£6,930	£7,315	£8,001	£8,704	£9,581	£40,532
Profit After Tax	£5,613	£5,925	£6,481	£7,051	£7,760	£32,831
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£5,618	£5,930	£16,461	£24,865	£31,467	£84,342
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