Flat E16 1 bed 1 bath

Queens Cross, Royal Eden Docks E16

London, England · E16

Initial Investment

First Year

£179,775First Year

Profit From Rental Income

After 5 Years

£-3,338

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£56,414

↗ 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	£24,588	£24,957	£25,581	£26,220	£27,007	£128,353
Total Expenses	£26,141	£26,224	£26,329	£26,437	£26,559	£131,690
Profit Before Tax	£-1,553	£-1,267	£-749	£-217	£448	£-3,338
Profit After Tax	£-1,553	£-1,267	£-749	£-217	£448	£-3,338
Change In Property Value	£5	£5	£10,930	£19,510	£25,963	£56,414
Net Return	£-1,548	£-1,262	£10,182	£19,293	£26,411	£53,077
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
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