Flat E14 0 beds 1 bath

Douglass Tower E14

London, England · E14

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£54,328

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£41,808

↗ 10%After 5 Years

Return On Investment

74%

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	£33,600	£34,104	£34,957	£35,831	£36,905	£175,397
Total Expenses	£21,428	£21,525	£21,653	£21,784	£21,934	£108,325
Profit Before Tax	£12,172	£12,579	£13,304	£14,046	£14,971	£67,072
Profit After Tax	£9,859	£10,189	£10,776	£11,377	£12,127	£54,328
Change In Property Value	£4	£4	£8,100	£14,459	£19,241	£41,808
Net Return	£9,863	£10,193	£18,876	£25,836	£31,367	£96,136
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	8%	8%	14%	20%	24%	74%

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