Flat E16 2 beds 1 bath

Waterside Heights, Poontoon Dock E16

London, England · E16

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£27,004

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£28,320	£28,745	£29,463	£30,200	£31,106	£147,834
Total Expenses	£22,686	£22,774	£22,889	£23,007	£23,140	£114,495
Profit Before Tax	£5,634	£5,971	£6,574	£7,193	£7,966	£33,339
Profit After Tax	£4,564	£4,836	£5,325	£5,827	£6,453	£27,004
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,568	£4,841	£14,325	£21,892	£27,831	£73,457
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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