Flat
E14
2 beds
2 baths
Marsh Wall, London, South Quay Plaza E14
London, England · E14
View property listing
Initial Investment
£410,250First YearProfit From Rental Income
£88,495
↗ 22%After 5 Years
Change In Property Value
£120,777
↗ 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 | £74,880 | £76,003 | £77,903 | £79,851 | £82,246 | £390,884 |
| Total Expenses | £55,908 | £56,066 | £56,299 | £56,538 | £56,820 | £281,630 |
| Profit Before Tax | £18,972 | £19,937 | £21,604 | £23,313 | £25,427 | £109,253 |
| Profit After Tax | £15,368 | £16,149 | £17,499 | £18,884 | £20,595 | £88,495 |
| Change In Property Value | £12 | £12 | £23,400 | £41,770 | £55,584 | £120,777 |
| Net Return | £15,379 | £16,161 | £40,900 | £60,654 | £76,179 | £209,273 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change