Flat
E14
2 beds
2 baths
Marsh Wall, South Quay Plaza E14
London, England · E14
View property listing
Initial Investment
£326,250First YearProfit From Rental Income
£71,093
↗ 22%After 5 Years
Change In Property Value
£99,099
↗ 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 | £61,440 | £62,362 | £63,921 | £65,519 | £67,484 | £320,725 |
| Total Expenses | £46,232 | £46,370 | £46,569 | £46,773 | £47,012 | £232,956 |
| Profit Before Tax | £15,208 | £15,991 | £17,352 | £18,746 | £20,472 | £87,769 |
| Profit After Tax | £12,318 | £12,953 | £14,055 | £15,184 | £16,583 | £71,093 |
| Change In Property Value | £10 | £10 | £19,200 | £34,273 | £45,607 | £99,099 |
| Net Return | £12,328 | £12,963 | £33,255 | £49,457 | £62,190 | £170,193 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change