Flat
E14
2 beds
2 baths
10 Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£354,250First YearProfit From Rental Income
£76,787
↗ 22%After 5 Years
Change In Property Value
£106,325
↗ 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 | £65,892 | £66,880 | £68,552 | £70,266 | £72,374 | £343,965 |
| Total Expenses | £49,454 | £49,599 | £49,809 | £50,025 | £50,278 | £249,166 |
| Profit Before Tax | £16,438 | £17,281 | £18,743 | £20,241 | £22,096 | £94,799 |
| Profit After Tax | £13,314 | £13,998 | £15,182 | £16,396 | £17,898 | £76,787 |
| Change In Property Value | £10 | £10 | £20,600 | £36,772 | £48,933 | £106,325 |
| Net Return | £13,325 | £14,008 | £35,782 | £53,167 | £66,830 | £183,113 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change