Flat
E16
1 bed
1 bath
Adriatic Apartments, 20 Western Gateway, London, Greater London E16
London, England · E16
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£12,819
↗ 15%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
49%
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 | £16,992 | £17,247 | £17,678 | £18,120 | £18,664 | £88,701 |
| Total Expenses | £14,411 | £14,483 | £14,569 | £14,657 | £14,754 | £72,875 |
| Profit Before Tax | £2,581 | £2,764 | £3,109 | £3,463 | £3,910 | £15,826 |
| Profit After Tax | £2,090 | £2,239 | £2,518 | £2,805 | £3,167 | £12,819 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,093 | £2,241 | £7,918 | £12,444 | £15,994 | £40,691 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change