Flat E14 1 bed 1 bath

Trinity Buoy Wharf, Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£34,617

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£53,679

↗ 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	£33,276	£33,775	£34,620	£35,485	£36,550	£173,705
Total Expenses	£25,959	£26,055	£26,182	£26,312	£26,461	£130,969
Profit Before Tax	£7,317	£7,721	£8,438	£9,173	£10,088	£42,736
Profit After Tax	£5,927	£6,254	£6,834	£7,430	£8,171	£34,617
Change In Property Value	£5	£5	£10,400	£18,564	£24,704	£53,679
Net Return	£5,932	£6,259	£17,235	£25,994	£32,875	£88,295
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