Flat
E16
1 bed
1 bath
Barrier Point Road, London E16
London, England · E16
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£15,981
↗ 16%After 5 Years
Change In Property Value
£32,001
↗ 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 | £19,512 | £19,805 | £20,300 | £20,807 | £21,432 | £101,855 |
| Total Expenses | £16,250 | £16,326 | £16,418 | £16,513 | £16,618 | £82,125 |
| Profit Before Tax | £3,262 | £3,479 | £3,882 | £4,294 | £4,814 | £19,730 |
| Profit After Tax | £2,642 | £2,818 | £3,144 | £3,479 | £3,899 | £15,981 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £2,645 | £2,821 | £9,344 | £14,546 | £18,626 | £47,982 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change