Flat E16 2 beds 2 baths

Affinity View, London E16

London, England · E16

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£57,770

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 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	£52,872	£53,665	£55,007	£56,382	£58,073	£275,999
Total Expenses	£40,614	£40,740	£40,917	£41,098	£41,310	£204,678
Profit Before Tax	£12,258	£12,926	£14,090	£15,284	£16,764	£71,321
Profit After Tax	£9,929	£10,470	£11,413	£12,380	£13,578	£57,770
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£9,937	£10,478	£28,213	£42,369	£53,485	£144,482
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	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