Flat
E14
3 beds
0 baths
"Tramways House D01 - Apartment 1" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£52,019
↗ 21%After 5 Years
Change In Property Value
£75,357
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,716 | £47,417 | £48,602 | £49,817 | £51,312 | £243,864 |
| Total Expenses | £35,634 | £35,750 | £35,912 | £36,077 | £36,269 | £179,643 |
| Profit Before Tax | £11,082 | £11,666 | £12,690 | £13,740 | £15,042 | £64,220 |
| Profit After Tax | £8,976 | £9,450 | £10,279 | £11,129 | £12,184 | £52,019 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £8,983 | £9,457 | £24,879 | £37,191 | £46,865 | £127,375 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change