Flat E16 1 bed 1 bath

Royal Docks, London E16

London, England · E16

Initial Investment

First Year

£150,550First Year

Profit From Rental Income

After 5 Years

£28,021

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£47,795

↗ 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	£29,136	£29,573	£30,312	£31,070	£32,002	£152,094
Total Expenses	£23,283	£23,373	£23,490	£23,609	£23,745	£117,500
Profit Before Tax	£5,853	£6,200	£6,823	£7,461	£8,257	£34,594
Profit After Tax	£4,741	£5,022	£5,526	£6,043	£6,688	£28,021
Change In Property Value	£5	£5	£9,260	£16,529	£21,996	£47,795
Net Return	£4,745	£5,027	£14,787	£22,573	£28,684	£75,816
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