Flat E14 2 beds 1 bath

Newport Avenue, London E14

London, England · E14

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£27,056

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

54%

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	£25,800	£26,187	£26,842	£27,513	£28,338	£134,679
Total Expenses	£20,053	£20,138	£20,246	£20,357	£20,483	£101,277
Profit Before Tax	£5,747	£6,049	£6,595	£7,155	£7,856	£33,402
Profit After Tax	£4,655	£4,900	£5,342	£5,796	£6,363	£27,056
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£4,659	£4,904	£13,142	£19,719	£24,891	£67,315
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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