Flat E14 1 bed 1 bath

Manchester Road, Cubitt Town E14

London, England · E14

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£18,841

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£21,108	£21,425	£21,960	£22,509	£23,185	£110,187
Total Expenses	£17,204	£17,281	£17,378	£17,477	£17,587	£86,926
Profit Before Tax	£3,904	£4,143	£4,583	£5,033	£5,598	£23,261
Profit After Tax	£3,163	£3,356	£3,712	£4,077	£4,534	£18,841
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,166	£3,359	£10,312	£15,858	£20,212	£52,907
Return From Rental Income (%)	3%	3%	4%	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