Flat E14 2 beds 2 baths

Albion House, London City Island, London E14

London, England · E14

Initial Investment

First Year

£255,025First Year

Profit From Rental Income

After 5 Years

£54,583

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£78,609

↗ 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	£48,720	£49,451	£50,687	£51,954	£53,513	£254,325
Total Expenses	£37,085	£37,204	£37,370	£37,541	£37,739	£186,938
Profit Before Tax	£11,635	£12,247	£13,317	£14,413	£15,774	£67,387
Profit After Tax	£9,425	£9,920	£10,787	£11,675	£12,777	£54,583
Change In Property Value	£8	£8	£15,230	£27,186	£36,177	£78,609
Net Return	£9,432	£9,928	£26,017	£38,861	£48,954	£133,192
Return From Rental Income (%)	4%	4%	4%	5%	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