Flat
E16
3 beds
2 baths
Royal Wharf Walk, London E16
London, England · E16
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£68,409
↗ 21%After 5 Years
Change In Property Value
£100,648
↗ 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 | £61,368 | £62,289 | £63,846 | £65,442 | £67,405 | £320,349 |
| Total Expenses | £46,820 | £46,958 | £47,157 | £47,360 | £47,599 | £235,894 |
| Profit Before Tax | £14,548 | £15,331 | £16,689 | £18,082 | £19,806 | £84,455 |
| Profit After Tax | £11,784 | £12,418 | £13,518 | £14,646 | £16,043 | £68,409 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £11,794 | £12,427 | £33,019 | £49,454 | £62,363 | £169,057 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change