Flat
E16
3 beds
2 baths
Factory Road, Silvertown E16
London, England · E16
View property listing
Initial Investment
£215,650First YearProfit From Rental Income
£42,703
↗ 20%After 5 Years
Change In Property Value
£66,995
↗ 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 | £40,848 | £41,461 | £42,497 | £43,560 | £44,866 | £213,232 |
| Total Expenses | £31,834 | £31,941 | £32,088 | £32,238 | £32,411 | £160,512 |
| Profit Before Tax | £9,014 | £9,520 | £10,409 | £11,322 | £12,455 | £52,720 |
| Profit After Tax | £7,301 | £7,711 | £8,432 | £9,171 | £10,089 | £42,703 |
| Change In Property Value | £6 | £6 | £12,980 | £23,170 | £30,832 | £66,995 |
| Net Return | £7,308 | £7,717 | £21,412 | £32,340 | £40,921 | £109,699 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change