Flat E14 1 bed 1 bath

Oxbow, 1 New Village Avenue, London E14

London, England · E14

Initial Investment

First Year

£145,650First Year

Profit From Rental Income

After 5 Years

£28,763

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,350

↗ 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	£28,740	£29,171	£29,900	£30,648	£31,567	£150,027
Total Expenses	£22,688	£22,777	£22,893	£23,012	£23,146	£114,516
Profit Before Tax	£6,052	£6,394	£7,007	£7,636	£8,421	£35,510
Profit After Tax	£4,902	£5,179	£5,676	£6,185	£6,821	£28,763
Change In Property Value	£4	£4	£8,980	£16,030	£21,331	£46,350
Net Return	£4,907	£5,184	£14,656	£22,215	£28,152	£75,113
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