Flat E14 1 bed 1 bath

Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£48,719

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£71,228

↗ 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	£44,160	£44,822	£45,943	£47,092	£48,504	£230,521
Total Expenses	£33,792	£33,904	£34,059	£34,218	£34,402	£170,374
Profit Before Tax	£10,368	£10,918	£11,884	£12,874	£14,103	£60,147
Profit After Tax	£8,398	£8,844	£9,626	£10,428	£11,423	£48,719
Change In Property Value	£7	£7	£13,800	£24,633	£32,780	£71,228
Net Return	£8,405	£8,851	£23,426	£35,061	£44,203	£119,947
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