Flat E14 1 bed 1 bath

Aspen, Marsh Wall, London, Greater London E14

London, England · E14

Initial Investment

First Year

£201,300First Year

Profit From Rental Income

After 5 Years

£41,939

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£62,763

↗ 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	£38,916	£39,500	£40,487	£41,499	£42,744	£203,147
Total Expenses	£30,014	£30,118	£30,260	£30,405	£30,572	£151,370
Profit Before Tax	£8,902	£9,381	£10,227	£11,094	£12,172	£51,777
Profit After Tax	£7,211	£7,599	£8,284	£8,986	£9,859	£41,939
Change In Property Value	£6	£6	£12,160	£21,706	£28,885	£62,763
Net Return	£7,217	£7,605	£20,444	£30,692	£38,744	£104,702
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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