Flat E16 1 bed 1 bath

Basin Approach, London E16

London, England · E16

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£12,051

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

49%

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	£16,368	£16,614	£17,029	£17,455	£17,978	£85,443
Total Expenses	£13,952	£14,023	£14,107	£14,194	£14,289	£70,565
Profit Before Tax	£2,416	£2,591	£2,922	£3,261	£3,689	£14,878
Profit After Tax	£1,957	£2,098	£2,366	£2,641	£2,988	£12,051
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£1,959	£2,101	£7,567	£11,923	£15,340	£38,891
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	10%	15%	19%	49%

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