Flat E16 0 beds 1 bath

Starboard Way, London E16

London, England · E16

Initial Investment

First Year

£227,900First Year

Profit From Rental Income

After 5 Years

£18,717

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£93,239

↗ 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	£30,780	£31,242	£31,710	£32,503	£33,316	£159,551
Total Expenses	£27,086	£27,182	£27,270	£27,391	£27,515	£136,443
Profit Before Tax	£3,694	£4,060	£4,441	£5,112	£5,801	£23,108
Profit After Tax	£2,992	£3,288	£3,597	£4,141	£4,699	£18,717
Change In Property Value	£7	£13,680	£24,419	£32,495	£22,638	£93,239
Net Return	£2,999	£16,969	£28,016	£36,636	£27,337	£111,956
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change