Flat E16 1 bed 1 bath

Adriatic Apartments, 20 Western Gateway, London E16

London, England · E16

Initial Investment

First Year

£86,499First Year

Profit From Rental Income

After 5 Years

£42,448

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£15,629	£15,713	£15,820	£15,929	£16,052	£79,143
Profit Before Tax	£9,571	£9,865	£10,398	£10,944	£11,627	£52,405
Profit After Tax	£7,753	£7,991	£8,422	£8,864	£9,418	£42,448
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£7,755	£7,994	£14,022	£18,861	£22,720	£71,352
Return From Rental Income (%)	9%	9%	10%	10%	11%	49%
Total Net Return (%)	9%	9%	16%	22%	26%	82%

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