Flat E16 2 beds 1 bath

21 Edwin Street, London E16

London, England · E16

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£19,912

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 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	£22,656	£22,996	£23,571	£24,160	£24,885	£118,267
Total Expenses	£18,549	£18,629	£18,729	£18,832	£18,947	£93,685
Profit Before Tax	£4,107	£4,367	£4,842	£5,328	£5,938	£24,582
Profit After Tax	£3,327	£3,537	£3,922	£4,316	£4,810	£19,912
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£3,331	£3,541	£11,122	£17,168	£21,912	£57,074
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