Flat
E16
2 beds
2 baths
Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£37,260
↗ 19%After 5 Years
Change In Property Value
£59,873
↗ 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 | £36,504 | £37,052 | £37,978 | £38,927 | £40,095 | £190,556 |
| Total Expenses | £28,662 | £28,763 | £28,898 | £29,037 | £29,196 | £144,556 |
| Profit Before Tax | £7,842 | £8,289 | £9,080 | £9,890 | £10,899 | £45,999 |
| Profit After Tax | £6,352 | £6,714 | £7,354 | £8,011 | £8,828 | £37,260 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £6,358 | £6,720 | £18,955 | £28,718 | £36,382 | £97,132 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 4% | 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