Flat E16 1 bed 1 bath

3 Starboard Way, London E16

London, England · E16

Initial Investment

First Year

£163,325First Year

Profit From Rental Income

After 5 Years

£-3,937

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£51,563

↗ 10%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,476	£22,813	£23,383	£23,968	£24,687	£117,328
Total Expenses	£24,065	£24,145	£24,245	£24,347	£24,462	£121,264
Profit Before Tax	£-1,589	£-1,332	£-862	£-379	£225	£-3,937
Profit After Tax	£-1,589	£-1,332	£-862	£-379	£225	£-3,937
Change In Property Value	£5	£5	£9,990	£17,833	£23,730	£51,563
Net Return	£-1,584	£-1,327	£9,129	£17,453	£23,955	£47,626
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	29%

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