Flat
E16
2 beds
2 baths
Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£21,109
↗ 18%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
50%
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 | £23,604 | £23,958 | £24,557 | £25,171 | £25,926 | £123,216 |
| Total Expenses | £19,239 | £19,320 | £19,423 | £19,528 | £19,646 | £97,156 |
| Profit Before Tax | £4,365 | £4,638 | £5,134 | £5,643 | £6,280 | £26,061 |
| Profit After Tax | £3,536 | £3,757 | £4,159 | £4,571 | £5,087 | £21,109 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £3,540 | £3,761 | £11,659 | £17,959 | £22,902 | £59,820 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change