Flat E16 1 bed 1 bath

Fairwater House, Bonnet Street, London E16

London, England · E16

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£22,690

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 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	£24,864	£25,237	£25,868	£26,515	£27,310	£129,793
Total Expenses	£20,158	£20,241	£20,347	£20,456	£20,578	£101,781
Profit Before Tax	£4,706	£4,996	£5,521	£6,059	£6,732	£28,013
Profit After Tax	£3,812	£4,046	£4,472	£4,908	£5,453	£22,690
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£3,816	£4,050	£12,372	£19,009	£24,218	£63,466
Return From Rental Income (%)	3%	3%	4%	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