Flat E16 2 beds 2 baths

Riverscape, 2 Starboard Way E16

London, England · E16

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£-2,698

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£26,772	£27,174	£27,853	£28,549	£29,406	£139,753
Total Expenses	£28,284	£28,370	£28,481	£28,594	£28,723	£142,452
Profit Before Tax	£-1,512	£-1,196	£-628	£-45	£683	£-2,698
Profit After Tax	£-1,512	£-1,196	£-628	£-45	£683	£-2,698
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£-1,506	£-1,190	£11,272	£21,197	£28,950	£58,723
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
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