Flat E14 1 bed 1 bath

Eaton House, London E14

London, England · E14

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£42,504

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£63,486

↗ 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	£39,360	£39,950	£40,949	£41,973	£43,232	£205,465
Total Expenses	£30,336	£30,441	£30,584	£30,730	£30,899	£152,990
Profit Before Tax	£9,024	£9,509	£10,365	£11,243	£12,333	£52,474
Profit After Tax	£7,309	£7,702	£8,396	£9,107	£9,990	£42,504
Change In Property Value	£6	£6	£12,300	£21,956	£29,217	£63,486
Net Return	£7,315	£7,709	£20,696	£31,062	£39,207	£105,990
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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