Flat
E16
1 bed
1 bath
Alaska Apartments, 22 Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£40,037
↗ 44%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
77%
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 | £16,224 | £16,308 | £16,415 | £16,524 | £16,648 | £82,119 |
| Profit Before Tax | £8,976 | £9,270 | £9,803 | £10,349 | £11,032 | £49,429 |
| Profit After Tax | £7,270 | £7,509 | £7,940 | £8,382 | £8,936 | £40,037 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £7,273 | £7,512 | £13,840 | £18,914 | £22,950 | £70,490 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 8% | 8% | 15% | 21% | 25% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change