Flat E16 3 beds 2 baths

Canning Town, London, London E16

London, England · E16

Initial Investment

First Year

£156,111First Year

Profit From Rental Income

After 5 Years

£10,574

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£65,279

↗ 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	£21,552	£21,875	£22,203	£22,758	£23,327	£111,717
Total Expenses	£19,563	£19,646	£19,720	£19,817	£19,916	£98,662
Profit Before Tax	£1,989	£2,230	£2,484	£2,942	£3,411	£13,055
Profit After Tax	£1,611	£1,806	£2,012	£2,383	£2,763	£10,574
Change In Property Value	£5	£9,578	£17,096	£22,751	£15,850	£65,279
Net Return	£1,616	£11,384	£19,108	£25,133	£18,612	£75,853
Return From Rental Income (%)	1%	1%	1%	2%	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