Flat
E16
2 beds
2 baths
Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£54,607
↗ 20%After 5 Years
Change In Property Value
£82,583
↗ 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 | £50,352 | £51,107 | £52,385 | £53,695 | £55,305 | £262,844 |
| Total Expenses | £38,775 | £38,897 | £39,067 | £39,242 | £39,446 | £195,428 |
| Profit Before Tax | £11,577 | £12,211 | £13,318 | £14,452 | £15,859 | £67,417 |
| Profit After Tax | £9,377 | £9,891 | £10,787 | £11,706 | £12,846 | £54,607 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £9,385 | £9,899 | £26,787 | £40,267 | £50,852 | £137,190 |
| 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