Flat E16 3 beds 2 baths

Silvertown Way, London E16

London, England · E16

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£36,876

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

51%

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	£36,192	£36,735	£37,653	£38,595	£39,752	£188,927
Total Expenses	£28,432	£28,533	£28,667	£28,805	£28,964	£143,402
Profit Before Tax	£7,760	£8,202	£8,986	£9,789	£10,789	£45,526
Profit After Tax	£6,285	£6,644	£7,279	£7,929	£8,739	£36,876
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£6,291	£6,650	£18,779	£28,457	£36,056	£96,232
Return From Rental Income (%)	3%	4%	4%	4%	5%	19%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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