Flat
E16
1 bed
1 bath
Queens Cross, Royal Eden Docks, London, London E16
London, England · E16
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£30,167
↗ 19%After 5 Years
Change In Property Value
£50,582
↗ 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 | £30,840 | £31,303 | £32,085 | £32,887 | £33,874 | £160,989 |
| Total Expenses | £24,525 | £24,617 | £24,738 | £24,862 | £25,004 | £123,746 |
| Profit Before Tax | £6,315 | £6,686 | £7,347 | £8,025 | £8,870 | £37,243 |
| Profit After Tax | £5,115 | £5,415 | £5,951 | £6,500 | £7,185 | £30,167 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £5,120 | £5,420 | £15,751 | £23,994 | £30,464 | £80,749 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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