Flat E16 1 bed 1 bath

The Galley, 3 Basin Approach, Gallions Reach, London E16

London, England · E16

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£9,657

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

48%

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	£14,472	£14,689	£15,056	£15,433	£15,896	£75,546
Total Expenses	£12,572	£12,640	£12,720	£12,801	£12,890	£63,624
Profit Before Tax	£1,900	£2,049	£2,336	£2,631	£3,005	£11,922
Profit After Tax	£1,539	£1,660	£1,893	£2,131	£2,434	£9,657
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£1,541	£1,662	£6,493	£10,343	£13,361	£33,399
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

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