Flat E14 2 beds 1 bath

50 Marsh Wall, London, London E14

London, England · E14

Initial Investment

First Year

£303,482First Year

Profit From Rental Income

After 5 Years

£66,129

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,901

↗ 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	£57,600	£58,464	£59,926	£61,424	£63,266	£300,680
Total Expenses	£43,466	£43,598	£43,787	£43,981	£44,208	£219,039
Profit Before Tax	£14,134	£14,866	£16,139	£17,443	£19,059	£81,641
Profit After Tax	£11,449	£12,042	£13,072	£14,129	£15,438	£66,129
Change In Property Value	£9	£9	£17,999	£32,129	£42,754	£92,901
Net Return	£11,458	£12,051	£31,072	£46,258	£58,192	£159,030
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	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