Flat
E16
1 bed
1 bath
Alaska Apartments, 22 Western Gateway, London, Greater London E16
London, England · E16
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£14,400
↗ 16%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
49%
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 | £18,252 | £18,526 | £18,989 | £19,464 | £20,048 | £95,278 |
| Total Expenses | £15,331 | £15,404 | £15,494 | £15,585 | £15,686 | £77,500 |
| Profit Before Tax | £2,921 | £3,121 | £3,495 | £3,879 | £4,362 | £17,778 |
| Profit After Tax | £2,366 | £2,528 | £2,831 | £3,142 | £3,533 | £14,400 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,369 | £2,531 | £8,631 | £13,495 | £17,310 | £44,337 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change