Flat
E16
2 beds
2 baths
Copal House Minnie Baldock Street, Canning Town E16
London, England · E16
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£32,900
↗ 19%After 5 Years
Change In Property Value
£54,195
↗ 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 | £33,036 | £33,532 | £34,370 | £35,229 | £36,286 | £172,452 |
| Total Expenses | £26,133 | £26,229 | £26,355 | £26,485 | £26,633 | £131,835 |
| Profit Before Tax | £6,903 | £7,303 | £8,015 | £8,744 | £9,652 | £40,617 |
| Profit After Tax | £5,591 | £5,915 | £6,492 | £7,083 | £7,819 | £32,900 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,597 | £5,921 | £16,992 | £25,825 | £32,760 | £87,095 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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