Flat
E16
2 beds
2 baths
Western Gateway, Custom House E16
London, England · E16
View property listing
Initial Investment
£203,337First YearProfit From Rental Income
£15,936
↗ 8%After 5 Years
Change In Property Value
£83,672
↗ 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 | £27,624 | £28,038 | £28,459 | £29,170 | £29,900 | £143,191 |
| Total Expenses | £24,512 | £24,603 | £24,687 | £24,800 | £24,915 | £123,517 |
| Profit Before Tax | £3,112 | £3,435 | £3,772 | £4,371 | £4,985 | £19,675 |
| Profit After Tax | £2,521 | £2,782 | £3,056 | £3,540 | £4,037 | £15,936 |
| Change In Property Value | £6 | £12,277 | £21,914 | £29,161 | £20,315 | £83,672 |
| Net Return | £2,527 | £15,059 | £24,969 | £32,701 | £24,353 | £99,609 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change