Flat E14 3 beds 3 baths

Port East Apartments, Hertsmere Road, London E14

London, England · E14

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£64,065

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 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	£56,004	£56,844	£58,265	£59,722	£61,513	£292,348
Total Expenses	£42,316	£42,446	£42,631	£42,821	£43,042	£213,256
Profit Before Tax	£13,688	£14,398	£15,634	£16,901	£18,471	£79,092
Profit After Tax	£11,087	£11,662	£12,664	£13,690	£14,962	£64,065
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£11,096	£11,671	£30,164	£44,928	£56,531	£154,390
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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