Flat
E16
2 beds
2 baths
Riverscape E16
London, England · E16
View property listing
Initial Investment
£198,325First YearProfit From Rental Income
£15,354
↗ 8%After 5 Years
Change In Property Value
£81,720
↗ 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 | £26,976 | £27,381 | £27,791 | £28,486 | £29,198 | £139,832 |
| Total Expenses | £23,987 | £24,077 | £24,159 | £24,270 | £24,384 | £120,877 |
| Profit Before Tax | £2,989 | £3,304 | £3,632 | £4,216 | £4,814 | £18,955 |
| Profit After Tax | £2,421 | £2,676 | £2,942 | £3,415 | £3,899 | £15,354 |
| Change In Property Value | £6 | £11,990 | £21,402 | £28,480 | £19,841 | £81,720 |
| Net Return | £2,427 | £14,666 | £24,345 | £31,895 | £23,741 | £97,074 |
| Return From Rental Income (%) | 1% | 1% | 1% | 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