Flat E16 3 beds 2 baths

De Quincey Mews, London E16

London, England · E16

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£30,479

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%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	£32,400	£32,886	£33,708	£34,551	£35,587	£169,132
Total Expenses	£26,069	£26,164	£26,289	£26,417	£26,564	£131,503
Profit Before Tax	£6,331	£6,722	£7,419	£8,134	£9,024	£37,629
Profit After Tax	£5,128	£5,445	£6,009	£6,588	£7,309	£30,479
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£5,133	£5,450	£16,510	£25,331	£32,251	£84,674
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	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