Flat E14 0 beds 1 bath

Baltimore Wharf, London E14

London, England · E14

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£18,074

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 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	£20,484	£20,791	£21,311	£21,844	£22,499	£106,929
Total Expenses	£16,744	£16,821	£16,916	£17,013	£17,121	£84,616
Profit Before Tax	£3,740	£3,970	£4,395	£4,831	£5,378	£22,313
Profit After Tax	£3,029	£3,216	£3,560	£3,913	£4,356	£18,074
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£3,032	£3,219	£9,960	£15,337	£19,558	£51,107
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