Flat E16 1 bed 1 bath

Queens Cross, Royal Eden Docks E16

London, England · E16

Initial Investment

First Year

£155,625First Year

Profit From Rental Income

After 5 Years

£29,161

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£49,292

↗ 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	£30,048	£30,499	£31,261	£32,043	£33,004	£156,855
Total Expenses	£23,950	£24,041	£24,160	£24,282	£24,421	£120,853
Profit Before Tax	£6,098	£6,458	£7,101	£7,761	£8,583	£36,002
Profit After Tax	£4,940	£5,231	£5,752	£6,286	£6,952	£29,161
Change In Property Value	£5	£5	£9,550	£17,047	£22,685	£49,292
Net Return	£4,944	£5,236	£15,302	£23,333	£29,637	£78,453
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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