Flat
E16
2 beds
2 baths
Western Gateway, London E16
London, England · E16
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£46,701
↗ 20%After 5 Years
Change In Property Value
£72,260
↗ 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 | £44,052 | £44,713 | £45,831 | £46,976 | £48,386 | £229,957 |
| Total Expenses | £34,178 | £34,290 | £34,445 | £34,603 | £34,787 | £172,302 |
| Profit Before Tax | £9,874 | £10,423 | £11,386 | £12,373 | £13,599 | £57,656 |
| Profit After Tax | £7,998 | £8,443 | £9,223 | £10,022 | £11,015 | £46,701 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £8,005 | £8,450 | £23,223 | £35,013 | £44,270 | £118,961 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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