Flat E16 2 beds 1 bath

Maud Street, Canning Town, London E16

London, England · E16

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£21,877

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 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	£24,228	£24,591	£25,206	£25,836	£26,611	£126,473
Total Expenses	£19,698	£19,780	£19,884	£19,991	£20,112	£99,465
Profit Before Tax	£4,530	£4,811	£5,322	£5,845	£6,500	£27,008
Profit After Tax	£3,670	£3,897	£4,311	£4,734	£5,265	£21,877
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,673	£3,901	£12,011	£18,479	£23,555	£61,620
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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