Flat E16 1 bed 1 bath

Marco Polo Building, Bonnet Street, Beckton Royal Wharf E16

London, England · E16

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£-4,966

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£20,554	£20,628	£20,719	£20,812	£20,915	£103,627
Profit Before Tax	£-1,654	£-1,444	£-1,056	£-657	£-156	£-4,966
Profit After Tax	£-1,654	£-1,444	£-1,056	£-657	£-156	£-4,966
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£-1,649	£-1,440	£7,344	£14,337	£19,798	£38,390
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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