Flat
E16
3 beds
2 baths
Starboard Way, London E16
London, England · E16
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£230
↗ 0%After 5 Years
Change In Property Value
£88,777
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,700 | £39,280 | £40,263 | £41,269 | £42,507 | £202,019 |
| Total Expenses | £39,991 | £40,095 | £40,236 | £40,380 | £40,547 | £201,248 |
| Profit Before Tax | £-1,291 | £-814 | £27 | £889 | £1,960 | £772 |
| Profit After Tax | £-1,291 | £-814 | £27 | £720 | £1,588 | £230 |
| Change In Property Value | £9 | £9 | £17,200 | £30,703 | £40,856 | £88,777 |
| Net Return | £-1,282 | £-805 | £17,227 | £31,423 | £42,444 | £89,007 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change