Flat
E16
2 beds
1 bath
Riverscape, 47 Royal Crest Avenue E16
London, England · E16
View property listing
Initial Investment
£213,725First YearProfit From Rental Income
£-2,059
↘ -1%After 5 Years
Change In Property Value
£66,428
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,956 | £29,390 | £30,125 | £30,878 | £31,805 | £151,154 |
| Total Expenses | £30,426 | £30,516 | £30,632 | £30,752 | £30,887 | £153,213 |
| Profit Before Tax | £-1,470 | £-1,126 | £-507 | £127 | £918 | £-2,059 |
| Profit After Tax | £-1,470 | £-1,126 | £-507 | £127 | £918 | £-2,059 |
| Change In Property Value | £6 | £6 | £12,870 | £22,973 | £30,571 | £66,428 |
| Net Return | £-1,464 | £-1,119 | £12,363 | £23,100 | £31,489 | £64,369 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change