Flat E16 2 beds 2 baths

The Oxygen, 18 Western Gateway, Newham, London E16

London, England · E16

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£28,970

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£29,892	£30,340	£31,099	£31,876	£32,833	£156,040
Total Expenses	£23,835	£23,926	£24,044	£24,166	£24,304	£120,275
Profit Before Tax	£6,057	£6,415	£7,054	£7,710	£8,528	£35,765
Profit After Tax	£4,906	£5,196	£5,714	£6,245	£6,908	£28,970
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£4,911	£5,201	£15,214	£23,203	£29,474	£78,003
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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