Flat E16 2 beds 2 baths

Minnie Baldock Street, London E16

London, England · E16

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£30,935

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£31,464	£31,936	£32,734	£33,553	£34,559	£164,246
Total Expenses	£24,984	£25,077	£25,200	£25,326	£25,469	£126,055
Profit Before Tax	£6,480	£6,859	£7,534	£8,227	£9,090	£38,191
Profit After Tax	£5,249	£5,556	£6,103	£6,664	£7,363	£30,935
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,254	£5,561	£16,103	£24,514	£31,117	£82,549
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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