Flat E16 1 bed 1 bath

Felixstowe Court, Royal Docks E16

London, England · E16

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£8,075

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£21,678

↗ 10%After 5 Years

Return On Investment

46%

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	£13,212	£13,410	£13,745	£14,089	£14,512	£68,968
Total Expenses	£11,653	£11,719	£11,795	£11,873	£11,958	£58,999
Profit Before Tax	£1,559	£1,691	£1,950	£2,216	£2,553	£9,970
Profit After Tax	£1,263	£1,370	£1,580	£1,795	£2,068	£8,075
Change In Property Value	£2	£2	£4,200	£7,497	£9,977	£21,678
Net Return	£1,265	£1,372	£5,780	£9,292	£12,045	£29,753
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	46%

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