Flat E16 1 bed 1 bath

Baillie Apartments, 31 Lockside Way, London E16

London, England · E16

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,179

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,460	£20,767	£21,286	£21,818	£22,473	£106,804
Total Expenses	£16,940	£17,017	£17,112	£17,209	£17,317	£85,596
Profit Before Tax	£3,520	£3,750	£4,174	£4,609	£5,156	£21,208
Profit After Tax	£2,851	£3,037	£3,381	£3,733	£4,176	£17,179
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,854	£3,041	£9,881	£15,336	£19,616	£50,728
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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