Flat E16 3 beds 3 baths

Affinity View, London E16

London, England · E16

Initial Investment

First Year

£334,250First Year

Profit From Rental Income

After 5 Years

£68,793

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£101,164

↗ 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	£61,680	£62,605	£64,170	£65,775	£67,748	£321,978
Total Expenses	£47,050	£47,188	£47,387	£47,592	£47,832	£237,049
Profit Before Tax	£14,631	£15,417	£16,783	£18,183	£19,916	£84,929
Profit After Tax	£11,851	£12,488	£13,594	£14,728	£16,132	£68,793
Change In Property Value	£10	£10	£19,600	£34,987	£46,557	£101,164
Net Return	£11,861	£12,498	£33,194	£49,715	£62,689	£169,957
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	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