Flat
E16
2 beds
2 baths
Riverscape E16
London, England · E16
View property listing
Initial Investment
£198,325First YearProfit From Rental Income
£-2,633
↘ -1%After 5 Years
Change In Property Value
£61,886
↗ 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 | £26,976 | £27,381 | £28,065 | £28,767 | £29,630 | £140,818 |
| Total Expenses | £28,483 | £28,569 | £28,681 | £28,795 | £28,924 | £143,451 |
| Profit Before Tax | £-1,507 | £-1,189 | £-615 | £-28 | £706 | £-2,633 |
| Profit After Tax | £-1,507 | £-1,189 | £-615 | £-28 | £706 | £-2,633 |
| Change In Property Value | £6 | £6 | £11,990 | £21,403 | £28,481 | £61,886 |
| Net Return | £-1,501 | £-1,183 | £11,375 | £21,375 | £29,187 | £59,253 |
| 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