Flat
E16
3 beds
2 baths
Fairfax Mews, Silvertown, London E16
London, England · E16
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£38,841
↗ 20%After 5 Years
Change In Property Value
£61,937
↗ 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 | £37,764 | £38,330 | £39,289 | £40,271 | £41,479 | £197,133 |
| Total Expenses | £29,581 | £29,684 | £29,823 | £29,965 | £30,128 | £149,182 |
| Profit Before Tax | £8,183 | £8,646 | £9,466 | £10,306 | £11,351 | £47,952 |
| Profit After Tax | £6,628 | £7,004 | £7,667 | £8,348 | £9,194 | £38,841 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £6,634 | £7,010 | £19,668 | £29,768 | £37,699 | £100,778 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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