Flat E14 1 bed 1 bath

Trinity Buoy Wharf, Orchard Place, London E14

London, England · E14

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£35,860

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 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	£34,236	£34,750	£35,618	£36,509	£37,604	£178,717
Total Expenses	£26,650	£26,747	£26,877	£27,010	£27,162	£134,446
Profit Before Tax	£7,586	£8,002	£8,741	£9,499	£10,442	£44,271
Profit After Tax	£6,145	£6,482	£7,081	£7,694	£8,458	£35,860
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£6,150	£6,487	£17,781	£26,794	£33,874	£91,087
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