Flat
E16
1 bed
1 bath
Queens Cross, Royal Eden Docks E16
London, England · E16
View property listing
Initial Investment
£179,775First YearProfit From Rental Income
£34,605
↗ 19%After 5 Years
Change In Property Value
£56,414
↗ 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 | £34,392 | £34,908 | £35,781 | £36,675 | £37,775 | £179,531 |
| Total Expenses | £27,122 | £27,219 | £27,349 | £27,483 | £27,635 | £136,808 |
| Profit Before Tax | £7,270 | £7,689 | £8,431 | £9,192 | £10,140 | £42,723 |
| Profit After Tax | £5,889 | £6,228 | £6,829 | £7,446 | £8,213 | £34,605 |
| Change In Property Value | £5 | £5 | £10,930 | £19,510 | £25,963 | £56,414 |
| Net Return | £5,894 | £6,233 | £17,759 | £26,956 | £34,176 | £91,020 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change