Flat E14 3 beds 4 baths

Manchester Road, Tower Hamlets, London E14

London, England · E14

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£55,702

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 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	£49,584	£50,328	£51,586	£52,876	£54,462	£258,835
Total Expenses	£37,707	£37,827	£37,996	£38,169	£38,370	£190,067
Profit Before Tax	£11,877	£12,501	£13,590	£14,707	£16,092	£68,768
Profit After Tax	£9,621	£10,126	£11,008	£11,913	£13,035	£55,702
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£9,629	£10,133	£26,508	£39,581	£49,853	£135,704
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