Flat
E16
3 beds
2 baths
Liner House, Royal Wharf, Royal Docks E16
London, England · E16
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£58,538
↗ 20%After 5 Years
Change In Property Value
£87,744
↗ 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 | £53,496 | £54,298 | £55,656 | £57,047 | £58,759 | £279,256 |
| Total Expenses | £41,073 | £41,200 | £41,378 | £41,561 | £41,775 | £206,988 |
| Profit Before Tax | £12,423 | £13,099 | £14,278 | £15,486 | £16,984 | £72,269 |
| Profit After Tax | £10,062 | £10,610 | £11,565 | £12,544 | £13,757 | £58,538 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £10,071 | £10,619 | £28,565 | £42,889 | £54,138 | £146,282 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 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