Flat E16 1 bed 1 bath

Royal Docks, London E16

London, England · E16

Initial Investment

First Year

£150,550First Year

Profit From Rental Income

After 5 Years

£9,924

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£63,113

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,832	£21,144	£21,462	£21,998	£22,548	£107,984
Total Expenses	£18,980	£19,061	£19,134	£19,230	£19,327	£95,733
Profit Before Tax	£1,852	£2,083	£2,327	£2,769	£3,221	£12,252
Profit After Tax	£1,500	£1,687	£1,885	£2,242	£2,609	£9,924
Change In Property Value	£5	£9,260	£16,529	£21,996	£15,324	£63,113
Net Return	£1,505	£10,947	£18,415	£24,238	£17,933	£73,037
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change