Flat E14 1 bed 1 bath

Royal Captain Court, London E14

London, England · E14

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£34,141

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£53,163

↗ 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	£32,940	£33,434	£34,270	£35,127	£36,181	£171,951
Total Expenses	£25,727	£25,822	£25,949	£26,078	£26,226	£129,802
Profit Before Tax	£7,213	£7,612	£8,321	£9,049	£9,954	£42,150
Profit After Tax	£5,843	£6,166	£6,740	£7,329	£8,063	£34,141
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£5,848	£6,171	£17,041	£25,715	£32,529	£87,304
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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