Flat
E16
3 beds
2 baths
Riverscape, 2 Starboard Way E16
London, England · E16
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£25,711
↗ 9%After 5 Years
Change In Property Value
£117,230
↗ 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 | £38,700 | £39,280 | £39,870 | £40,866 | £41,888 | £200,605 |
| Total Expenses | £33,541 | £33,649 | £33,748 | £33,890 | £34,035 | £168,862 |
| Profit Before Tax | £5,160 | £5,632 | £6,121 | £6,976 | £7,853 | £31,742 |
| Profit After Tax | £4,179 | £4,562 | £4,958 | £5,651 | £6,361 | £25,711 |
| Change In Property Value | £9 | £17,200 | £30,702 | £40,856 | £28,463 | £117,230 |
| Net Return | £4,188 | £21,762 | £35,661 | £46,507 | £34,824 | £142,942 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 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