Flat E16 2 beds 2 baths

Queens Cross, Royal Eden Docks, Custom House, London E16

London, England · E16

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£48,666

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 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	£45,624	£46,308	£47,466	£48,653	£50,112	£238,163
Total Expenses	£35,327	£35,441	£35,600	£35,762	£35,951	£178,081
Profit Before Tax	£10,297	£10,867	£11,866	£12,890	£14,161	£60,082
Profit After Tax	£8,341	£8,802	£9,612	£10,441	£11,471	£48,666
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£8,348	£8,810	£24,112	£36,324	£45,913	£123,507
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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