Flat E14 2 beds 2 baths

Jamestown Way, East India, London E14

London, England · E14

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£41,269

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 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	£38,400	£38,976	£39,950	£40,949	£42,178	£200,453
Total Expenses	£29,643	£29,747	£29,887	£30,031	£30,196	£149,504
Profit Before Tax	£8,757	£9,229	£10,063	£10,918	£11,981	£50,950
Profit After Tax	£7,093	£7,476	£8,151	£8,844	£9,705	£41,269
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£7,099	£7,482	£20,151	£30,263	£38,207	£103,201
Return From Rental Income (%)	4%	4%	4%	4%	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