Flat E14 1 bed 1 bath

Cold Harbour, London E14

London, England · E14

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£27,113

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 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	£27,504	£27,917	£28,614	£29,330	£30,210	£143,575
Total Expenses	£21,811	£21,898	£22,011	£22,126	£22,257	£110,102
Profit Before Tax	£5,693	£6,019	£6,604	£7,204	£7,953	£33,473
Profit After Tax	£4,612	£4,875	£5,349	£5,835	£6,442	£27,113
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£4,616	£4,879	£13,949	£21,186	£26,870	£71,501
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	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