Flat E16 1 bed 1 bath

Terry Spinks Place, London E16

London, England · E16

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£17,563

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£20,772	£21,084	£21,611	£22,151	£22,815	£108,433
Total Expenses	£17,170	£17,247	£17,343	£17,441	£17,550	£86,750
Profit Before Tax	£3,602	£3,836	£4,268	£4,710	£5,266	£21,682
Profit After Tax	£2,918	£3,108	£3,457	£3,815	£4,265	£17,563
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,921	£3,111	£10,057	£15,597	£19,943	£51,628
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