Flat
E16
1 bed
1 bath
Riverscape, 2 Starboard Way E16
London, England · E16
View property listing
Initial Investment
£180,125First YearProfit From Rental Income
£13,287
↗ 7%After 5 Years
Change In Property Value
£74,632
↗ 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 | £24,636 | £25,006 | £25,381 | £26,015 | £26,666 | £127,703 |
| Total Expenses | £22,079 | £22,166 | £22,245 | £22,350 | £22,458 | £111,299 |
| Profit Before Tax | £2,557 | £2,839 | £3,136 | £3,665 | £4,208 | £16,404 |
| Profit After Tax | £2,071 | £2,300 | £2,540 | £2,969 | £3,408 | £13,287 |
| Change In Property Value | £5 | £10,950 | £19,546 | £26,010 | £18,120 | £74,632 |
| Net Return | £2,076 | £13,250 | £22,086 | £28,979 | £21,529 | £87,919 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| 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