Flat
E14
2 beds
2 baths
50 Marsh Wall, London, London E14
London, England · E14
View property listing
Initial Investment
£287,750First YearProfit From Rental Income
£62,392
↗ 22%After 5 Years
Change In Property Value
£88,260
↗ 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 | £54,720 | £55,541 | £56,929 | £58,353 | £60,103 | £285,646 |
| Total Expenses | £41,394 | £41,522 | £41,704 | £41,890 | £42,108 | £208,618 |
| Profit Before Tax | £13,326 | £14,019 | £15,225 | £16,462 | £17,995 | £77,027 |
| Profit After Tax | £10,794 | £11,355 | £12,332 | £13,334 | £14,576 | £62,392 |
| Change In Property Value | £9 | £9 | £17,100 | £30,524 | £40,619 | £88,260 |
| Net Return | £10,803 | £11,364 | £29,433 | £43,859 | £55,195 | £150,653 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change