Flat E14 1 bed 1 bath

Bowline House, Heron Wharf E14

London, England · E14

Initial Investment

First Year

£148,625First Year

Profit From Rental Income

After 5 Years

£29,453

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£47,227

↗ 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	£29,280	£29,719	£30,462	£31,224	£32,160	£152,846
Total Expenses	£23,079	£23,169	£23,286	£23,407	£23,543	£116,484
Profit Before Tax	£6,201	£6,550	£7,176	£7,817	£8,618	£36,361
Profit After Tax	£5,023	£5,305	£5,812	£6,332	£6,980	£29,453
Change In Property Value	£5	£5	£9,150	£16,333	£21,735	£47,227
Net Return	£5,027	£5,310	£14,962	£22,665	£28,715	£76,680
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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