Flat
E16
3 beds
2 baths
Royal Wharf Walk, London E16
London, England · E16
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£1,535
↗ 0%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,872 | £44,530 | £45,643 | £46,784 | £48,188 | £229,018 |
| Total Expenses | £45,070 | £45,182 | £45,336 | £45,494 | £45,677 | £226,761 |
| Profit Before Tax | £-1,198 | £-652 | £307 | £1,290 | £2,511 | £2,257 |
| Profit After Tax | £-1,198 | £-652 | £307 | £1,045 | £2,034 | £1,535 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-1,189 | £-642 | £19,807 | £35,853 | £48,353 | £102,183 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change