Flat
E16
2 beds
2 baths
Western Gateway, Custom House E16
London, England · E16
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£34,911
↗ 19%After 5 Years
Change In Property Value
£56,776
↗ 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 | £34,620 | £35,139 | £36,018 | £36,918 | £38,026 | £180,721 |
| Total Expenses | £27,283 | £27,381 | £27,512 | £27,646 | £27,799 | £137,622 |
| Profit Before Tax | £7,337 | £7,758 | £8,506 | £9,272 | £10,226 | £43,099 |
| Profit After Tax | £5,943 | £6,284 | £6,890 | £7,511 | £8,283 | £34,911 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,948 | £6,290 | £17,890 | £27,146 | £34,413 | £91,686 |
| 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