Flat
E16
1 bed
1 bath
Maud Street, Canning Town, London E16
London, England · E16
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£15,168
↗ 16%After 5 Years
Change In Property Value
£30,969
↗ 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 | £18,876 | £19,159 | £19,638 | £20,129 | £20,733 | £98,535 |
| Total Expenses | £15,790 | £15,864 | £15,955 | £16,048 | £16,151 | £79,809 |
| Profit Before Tax | £3,086 | £3,295 | £3,683 | £4,081 | £4,582 | £18,726 |
| Profit After Tax | £2,500 | £2,669 | £2,983 | £3,305 | £3,711 | £15,168 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,503 | £2,672 | £8,983 | £14,016 | £17,963 | £46,137 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 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