Flat E14 1 bed 0 baths

Ricardo Street, London E14

London, England · E14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£17,214

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 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	£19,836	£20,134	£20,637	£21,153	£21,787	£103,547
Total Expenses	£16,283	£16,359	£16,452	£16,547	£16,653	£82,294
Profit Before Tax	£3,553	£3,775	£4,185	£4,605	£5,134	£21,252
Profit After Tax	£2,878	£3,058	£3,390	£3,730	£4,158	£17,214
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£2,881	£3,061	£9,590	£14,798	£18,886	£49,215
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
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