Flat E16 1 bed 1 bath

The Sphere, London E16

London, England · E16

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£14,016

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

49%

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	£17,940	£18,209	£18,664	£19,131	£19,705	£93,649
Total Expenses	£15,101	£15,174	£15,263	£15,353	£15,453	£76,345
Profit Before Tax	£2,839	£3,035	£3,402	£3,778	£4,252	£17,304
Profit After Tax	£2,299	£2,458	£2,755	£3,060	£3,444	£14,016
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£2,302	£2,461	£8,455	£13,235	£16,983	£43,437
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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