Flat
E14
1 bed
1 bath
Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£320,250First YearProfit From Rental Income
£69,850
↗ 22%After 5 Years
Change In Property Value
£97,551
↗ 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 | £60,480 | £61,387 | £62,922 | £64,495 | £66,430 | £315,714 |
| Total Expenses | £45,541 | £45,678 | £45,874 | £46,075 | £46,311 | £229,479 |
| Profit Before Tax | £14,939 | £15,710 | £17,048 | £18,420 | £20,118 | £86,235 |
| Profit After Tax | £12,101 | £12,725 | £13,809 | £14,920 | £16,296 | £69,850 |
| Change In Property Value | £9 | £9 | £18,900 | £33,737 | £44,895 | £97,551 |
| Net Return | £12,110 | £12,734 | £32,709 | £48,657 | £61,190 | £167,401 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change