Flat
E16
3 beds
2 baths
Riverscape, 3 Steamer Building E16
London, England · E16
View property listing
Initial Investment
£309,625First YearProfit From Rental Income
£909
↗ 0%After 5 Years
Change In Property Value
£94,712
↗ 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 | £41,292 | £41,911 | £42,959 | £44,033 | £45,354 | £215,550 |
| Total Expenses | £42,531 | £42,639 | £42,787 | £42,938 | £43,113 | £214,007 |
| Profit Before Tax | £-1,239 | £-728 | £172 | £1,095 | £2,241 | £1,543 |
| Profit After Tax | £-1,239 | £-728 | £172 | £887 | £1,816 | £909 |
| Change In Property Value | £9 | £9 | £18,350 | £32,755 | £43,588 | £94,712 |
| Net Return | £-1,230 | £-718 | £18,523 | £33,643 | £45,404 | £95,621 |
| 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