Flat
E16
3 beds
2 baths
Queen's Cross, Custom House E16
London, England · E16
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£45,933
↗ 20%After 5 Years
Change In Property Value
£71,228
↗ 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 | £43,428 | £44,079 | £45,181 | £46,311 | £47,700 | £226,700 |
| Total Expenses | £33,719 | £33,830 | £33,983 | £34,140 | £34,321 | £169,992 |
| Profit Before Tax | £9,709 | £10,250 | £11,199 | £12,171 | £13,379 | £56,708 |
| Profit After Tax | £7,865 | £8,302 | £9,071 | £9,859 | £10,837 | £45,933 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £7,872 | £8,309 | £22,871 | £34,492 | £43,617 | £117,161 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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