Flat E3 0 beds 1 bath

River Apartments, Gillender Street, London E3

London, England · E3

Initial Investment

First Year

£93,325First Year

Profit From Rental Income

After 5 Years

£5,699

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£40,826

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£13,044	£13,115	£13,178	£13,256	£13,335	£65,928
Profit Before Tax	£1,032	£1,172	£1,324	£1,608	£1,900	£7,036
Profit After Tax	£836	£949	£1,072	£1,303	£1,539	£5,699
Change In Property Value	£3	£5,990	£10,692	£14,228	£9,912	£40,826
Net Return	£839	£6,939	£11,765	£15,531	£11,452	£46,526
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	12%	50%

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