Flat
E16
3 beds
3 baths
Queens Cross, Royal Eden Docks E16
London, England · E16
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£50,677
↗ 20%After 5 Years
Change In Property Value
£77,421
↗ 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 | £47,208 | £47,916 | £49,114 | £50,342 | £51,852 | £246,432 |
| Total Expenses | £36,477 | £36,594 | £36,757 | £36,923 | £37,117 | £183,868 |
| Profit Before Tax | £10,731 | £11,322 | £12,357 | £13,419 | £14,735 | £62,564 |
| Profit After Tax | £8,692 | £9,171 | £10,010 | £10,869 | £11,936 | £50,677 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £8,700 | £9,179 | £25,010 | £37,645 | £47,566 | £128,099 |
| 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