Flat E14 1 bed 1 bath

50 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£192,375First Year

Profit From Rental Income

After 5 Years

£39,826

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£60,131

↗ 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	£37,284	£37,843	£38,789	£39,759	£40,952	£194,628
Total Expenses	£28,839	£28,941	£29,079	£29,219	£29,381	£145,459
Profit Before Tax	£8,445	£8,902	£9,711	£10,540	£11,570	£49,168
Profit After Tax	£6,840	£7,211	£7,866	£8,537	£9,372	£39,826
Change In Property Value	£6	£6	£11,650	£20,796	£27,673	£60,131
Net Return	£6,846	£7,217	£19,516	£29,333	£37,045	£99,957
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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