Flat
E16
2 beds
1 bath
Riverscape, 47 Royal Crest Avenue E16
London, England · E16
View property listing
Initial Investment
£213,725First YearProfit From Rental Income
£17,102
↗ 8%After 5 Years
Change In Property Value
£87,718
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,956 | £29,390 | £29,831 | £30,577 | £31,341 | £150,096 |
| Total Expenses | £25,600 | £25,694 | £25,779 | £25,895 | £26,014 | £128,982 |
| Profit Before Tax | £3,356 | £3,697 | £4,052 | £4,682 | £5,327 | £21,114 |
| Profit After Tax | £2,718 | £2,994 | £3,282 | £3,792 | £4,315 | £17,102 |
| Change In Property Value | £6 | £12,870 | £22,973 | £30,571 | £21,298 | £87,718 |
| Net Return | £2,725 | £15,864 | £26,256 | £34,363 | £25,613 | £104,820 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change