Flat E14 2 beds 2 baths

Compass Point, Grenade Street, Limehouse, London E14

London, England · E14

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£25,102

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£41,808

↗ 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	£25,920	£26,309	£26,967	£27,641	£28,470	£135,306
Total Expenses	£20,660	£20,745	£20,854	£20,965	£21,091	£104,316
Profit Before Tax	£5,260	£5,564	£6,113	£6,675	£7,379	£30,990
Profit After Tax	£4,260	£4,506	£4,951	£5,407	£5,977	£25,102
Change In Property Value	£4	£4	£8,100	£14,459	£19,241	£41,808
Net Return	£4,264	£4,511	£13,051	£19,866	£25,218	£66,910
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