Flat E14 1 bed 1 bath

Montagu House, London City Island, London E14

London, England · E14

Initial Investment

First Year

£131,650First Year

Profit From Rental Income

After 5 Years

£25,418

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,220

↗ 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	£26,172	£26,565	£27,229	£27,909	£28,747	£136,621
Total Expenses	£20,844	£20,930	£21,039	£21,151	£21,277	£105,241
Profit Before Tax	£5,328	£5,635	£6,190	£6,759	£7,469	£31,381
Profit After Tax	£4,315	£4,564	£5,014	£5,474	£6,050	£25,418
Change In Property Value	£4	£4	£8,180	£14,602	£19,431	£42,220
Net Return	£4,320	£4,568	£13,194	£20,076	£25,481	£67,639
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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