Flat E16 1 bed 1 bath

Western Gateway, London E16

London, England · E16

Initial Investment

First Year

£124,300First Year

Profit From Rental Income

After 5 Years

£6,955

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£52,890

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,460	£17,722	£17,988	£18,437	£18,898	£90,505
Total Expenses	£16,230	£16,306	£16,374	£16,460	£16,549	£81,919
Profit Before Tax	£1,230	£1,416	£1,614	£1,977	£2,349	£8,586
Profit After Tax	£996	£1,147	£1,307	£1,601	£1,903	£6,955
Change In Property Value	£4	£7,760	£13,852	£18,433	£12,841	£52,890
Net Return	£1,000	£8,907	£15,159	£20,034	£14,744	£59,845
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

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