Flat
E16
3 beds
3 baths
3 Starboard Way, London E16
London, England · E16
View property listing
Initial Investment
£314,250First YearProfit From Rental Income
£28,516
↗ 9%After 5 Years
Change In Property Value
£126,772
↗ 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 | £41,856 | £42,484 | £43,121 | £44,199 | £45,304 | £216,964 |
| Total Expenses | £36,108 | £36,221 | £36,326 | £36,475 | £36,629 | £181,759 |
| Profit Before Tax | £5,748 | £6,263 | £6,795 | £7,724 | £8,675 | £35,205 |
| Profit After Tax | £4,656 | £5,073 | £5,504 | £6,256 | £7,027 | £28,516 |
| Change In Property Value | £9 | £18,600 | £33,201 | £44,181 | £30,780 | £126,772 |
| Net Return | £4,665 | £23,673 | £38,705 | £50,438 | £37,807 | £155,288 |
| 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