Flat
E14
3 beds
0 baths
"Tramways House D01 - Apartment 5" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£39,402
↗ 16%After 5 Years
Change In Property Value
£76,905
↗ 10%After 5 Years
Return On Investment
47%
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 | £47,664 | £48,379 | £49,588 | £50,828 | £52,353 | £248,813 |
| Total Expenses | £39,590 | £39,783 | £40,017 | £40,256 | £40,521 | £200,168 |
| Profit Before Tax | £8,074 | £8,596 | £9,571 | £10,572 | £11,832 | £48,645 |
| Profit After Tax | £6,540 | £6,963 | £7,753 | £8,563 | £9,584 | £39,402 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £6,547 | £6,970 | £22,653 | £35,160 | £44,977 | £116,307 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change