Flat E14 3 beds 2 baths

Kent Building, London City Island, London E14

London, England · E14

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£72,245

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£100,648

↗ 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	£62,376	£63,312	£64,894	£66,517	£68,512	£325,611
Total Expenses	£46,921	£47,060	£47,262	£47,468	£47,710	£236,420
Profit Before Tax	£15,455	£16,251	£17,633	£19,049	£20,802	£89,191
Profit After Tax	£12,519	£13,164	£14,283	£15,430	£16,850	£72,245
Change In Property Value	£10	£10	£19,500	£34,808	£46,320	£100,648
Net Return	£12,529	£13,173	£33,783	£50,238	£63,170	£172,893
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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