Flat E16 2 beds 2 baths

Banyan Court, Royal Wharf E16

London, England · E16

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£32,900

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£33,036	£33,532	£34,370	£35,229	£36,286	£172,452
Total Expenses	£26,133	£26,229	£26,355	£26,485	£26,633	£131,835
Profit Before Tax	£6,903	£7,303	£8,015	£8,744	£9,652	£40,617
Profit After Tax	£5,591	£5,915	£6,492	£7,083	£7,819	£32,900
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£5,597	£5,921	£16,992	£25,825	£32,760	£87,095
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	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