Flat E1W 1 bed 1 bath

Saffron Gardens, London Dock, Arrival Square, Wapping E1W

London, England · E1W

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£62,117

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 10%After 5 Years

Return On Investment

53%

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	£53,592	£54,396	£55,756	£57,150	£58,864	£279,757
Total Expenses	£40,289	£40,416	£40,595	£40,778	£40,992	£203,070
Profit Before Tax	£13,303	£13,980	£15,161	£16,372	£17,872	£76,687
Profit After Tax	£10,775	£11,324	£12,280	£13,261	£14,476	£62,117
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£10,783	£11,332	£28,881	£42,893	£53,908	£147,796
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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