Flat E14 3 beds 2 baths

Trinity Buoy Wharf, Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£368,250First Year

Profit From Rental Income

After 5 Years

£79,794

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£109,938

↗ 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	£68,160	£69,182	£70,912	£72,685	£74,865	£355,804
Total Expenses	£51,070	£51,218	£51,434	£51,655	£51,916	£257,293
Profit Before Tax	£17,090	£17,964	£19,478	£21,030	£22,949	£98,511
Profit After Tax	£13,843	£14,551	£15,777	£17,034	£18,589	£79,794
Change In Property Value	£11	£11	£21,300	£38,021	£50,595	£109,938
Net Return	£13,854	£14,562	£37,078	£55,055	£69,184	£189,733
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