Flat
E16
4 beds
4 baths
Woods Walk, London E16
London, England · E16
View property listing
Initial Investment
£451,250First YearProfit From Rental Income
£91,844
↗ 20%After 5 Years
Change In Property Value
£131,358
↗ 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 | £80,088 | £81,289 | £83,322 | £85,405 | £87,967 | £418,070 |
| Total Expenses | £60,495 | £60,661 | £60,908 | £61,160 | £61,459 | £304,682 |
| Profit Before Tax | £19,593 | £20,628 | £22,414 | £24,245 | £26,508 | £113,388 |
| Profit After Tax | £15,870 | £16,709 | £18,155 | £19,638 | £21,472 | £91,844 |
| Change In Property Value | £13 | £13 | £25,451 | £45,429 | £60,453 | £131,358 |
| Net Return | £15,883 | £16,721 | £43,606 | £65,067 | £81,925 | £223,202 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change