Flat E14 2 beds 1 bath

Horseshoe Close, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£103,125First Year

Profit From Rental Income

After 5 Years

£18,695

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,807

↗ 10%After 5 Years

Return On Investment

51%

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	£20,964	£21,278	£21,810	£22,356	£23,026	£109,435
Total Expenses	£17,090	£17,167	£17,264	£17,362	£17,472	£86,355
Profit Before Tax	£3,874	£4,111	£4,547	£4,994	£5,555	£23,080
Profit After Tax	£3,138	£3,330	£3,683	£4,045	£4,499	£18,695
Change In Property Value	£3	£3	£6,550	£11,692	£15,559	£33,807
Net Return	£3,141	£3,333	£10,233	£15,737	£20,058	£52,502
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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