Flat E14 4 beds 2 baths

Mast House Terrace, Isle Of Dogs E14

London, England · E14

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£52,189

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

50%

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	£50,772	£51,534	£52,822	£54,142	£55,767	£265,037
Total Expenses	£39,809	£39,931	£40,103	£40,279	£40,484	£200,606
Profit Before Tax	£10,963	£11,602	£12,719	£13,864	£15,283	£64,430
Profit After Tax	£8,880	£9,398	£10,302	£11,229	£12,379	£52,189
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£8,888	£9,406	£26,803	£40,683	£51,573	£137,352
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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