Flat E14 2 beds 2 baths

18 St. Annes Street, London E14

London, England · E14

Initial Investment

First Year

£131,650First Year

Profit From Rental Income

After 5 Years

£25,373

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,220

↗ 10%After 5 Years

Return On Investment

51%

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	£26,160	£26,552	£27,216	£27,897	£28,734	£136,559
Total Expenses	£20,843	£20,928	£21,038	£21,150	£21,276	£105,235
Profit Before Tax	£5,317	£5,624	£6,179	£6,747	£7,458	£31,324
Profit After Tax	£4,307	£4,556	£5,005	£5,465	£6,041	£25,373
Change In Property Value	£4	£4	£8,180	£14,602	£19,431	£42,220
Net Return	£4,311	£4,560	£13,185	£20,067	£25,471	£67,593
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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