Flat E16 1 bed 1 bath

Western Gateway, London E16

London, England · E16

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£17,947

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£21,084	£21,400	£21,935	£22,484	£23,158	£110,061
Total Expenses	£17,400	£17,477	£17,574	£17,672	£17,782	£87,905
Profit Before Tax	£3,684	£3,923	£4,362	£4,811	£5,376	£22,156
Profit After Tax	£2,984	£3,178	£3,533	£3,897	£4,354	£17,947
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£2,988	£3,181	£10,233	£15,857	£20,269	£52,528
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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