Flat E16 1 bed 1 bath

Gallions Road, Docklands E16

London, England · E16

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£19,144

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£22,032	£22,362	£22,922	£23,495	£24,199	£115,010
Total Expenses	£18,089	£18,168	£18,267	£18,369	£18,482	£91,376
Profit Before Tax	£3,943	£4,194	£4,654	£5,126	£5,718	£23,634
Profit After Tax	£3,193	£3,397	£3,770	£4,152	£4,631	£19,144
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,197	£3,401	£10,770	£16,647	£21,259	£55,274
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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