Flat E16 1 bed 1 bath

Riverscape, 2 Starboard Way E16

London, England · E16

Initial Investment

First Year

£180,125First Year

Profit From Rental Income

After 5 Years

£-3,311

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£56,518

↗ 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	£24,636	£25,006	£25,631	£26,271	£27,060	£128,603
Total Expenses	£26,186	£26,269	£26,374	£26,482	£26,604	£131,914
Profit Before Tax	£-1,550	£-1,263	£-743	£-211	£456	£-3,311
Profit After Tax	£-1,550	£-1,263	£-743	£-211	£456	£-3,311
Change In Property Value	£5	£5	£10,950	£19,546	£26,010	£56,518
Net Return	£-1,544	£-1,258	£10,207	£19,336	£26,466	£53,207
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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