Flat E16 2 beds 2 baths

Silvertown Way, Canning Town E16

London, England · E16

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£-2,358

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£64,002

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,900	£28,319	£29,026	£29,752	£30,645	£145,642
Total Expenses	£29,389	£29,476	£29,590	£29,707	£29,838	£148,000
Profit Before Tax	£-1,489	£-1,158	£-564	£46	£806	£-2,358
Profit After Tax	£-1,489	£-1,158	£-564	£46	£806	£-2,358
Change In Property Value	£6	£6	£12,400	£22,134	£29,455	£64,002
Net Return	£-1,482	£-1,152	£11,837	£22,180	£30,261	£61,644
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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