Flat E16 2 beds 2 baths

Frobisher Yard, London E16

London, England · E16

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£25,039

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£26,748	£27,149	£27,828	£28,524	£29,379	£139,628
Total Expenses	£21,537	£21,623	£21,734	£21,847	£21,975	£108,715
Profit Before Tax	£5,211	£5,526	£6,094	£6,677	£7,404	£30,913
Profit After Tax	£4,221	£4,476	£4,936	£5,408	£5,997	£25,039
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£4,225	£4,481	£13,437	£20,581	£26,188	£68,911
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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