Flat E13 1 bed 1 bath

Chamberlain Court, 16 Shipbuilding Way, London E13

London, England · E13

Initial Investment

First Year

£93,237First Year

Profit From Rental Income

After 5 Years

£16,978

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£30,891

↗ 10%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,320	£19,610	£20,100	£20,603	£21,221	£100,853
Total Expenses	£15,805	£15,880	£15,972	£16,066	£16,170	£79,892
Profit Before Tax	£3,515	£3,730	£4,128	£4,537	£5,050	£20,961
Profit After Tax	£2,847	£3,021	£3,344	£3,675	£4,091	£16,978
Change In Property Value	£3	£3	£5,985	£10,683	£14,217	£30,891
Net Return	£2,850	£3,024	£9,329	£14,358	£18,307	£47,869
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change