Flat E14 1 bed 0 baths

London, Poplar E14

London, England · E14

Initial Investment

First Year

£152,125First Year

Profit From Rental Income

After 5 Years

£30,266

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,259

↗ 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	£29,916	£30,365	£31,124	£31,902	£32,859	£156,166
Total Expenses	£23,540	£23,631	£23,749	£23,871	£24,009	£118,800
Profit Before Tax	£6,376	£6,734	£7,374	£8,031	£8,850	£37,365
Profit After Tax	£5,165	£5,455	£5,973	£6,505	£7,168	£30,266
Change In Property Value	£5	£5	£9,350	£16,690	£22,210	£48,259
Net Return	£5,170	£5,459	£15,323	£23,195	£29,378	£78,525
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