Flat
E16
1 bed
1 bath
Marco Polo Building, Bonnet Street, Beckton Royal Wharf E16
London, England · E16
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£24,655
↗ 18%After 5 Years
Change In Property Value
£43,356
↗ 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 | £26,436 | £26,833 | £27,503 | £28,191 | £29,037 | £138,000 |
| Total Expenses | £21,307 | £21,393 | £21,503 | £21,615 | £21,743 | £107,561 |
| Profit Before Tax | £5,129 | £5,440 | £6,001 | £6,576 | £7,294 | £30,439 |
| Profit After Tax | £4,154 | £4,406 | £4,860 | £5,326 | £5,908 | £24,655 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £4,159 | £4,410 | £13,261 | £20,320 | £25,861 | £68,011 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change