Flat
E14
3 beds
0 baths
"Tramways House D01 - Apartment 9" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£40,730
↗ 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 | £39,276 | £39,462 | £39,689 | £39,922 | £40,180 | £198,528 |
| Profit Before Tax | £8,388 | £8,917 | £9,899 | £10,907 | £12,173 | £50,284 |
| Profit After Tax | £6,794 | £7,223 | £8,019 | £8,834 | £9,860 | £40,730 |
| Change In Property Value | £7 | £7 | £14,900 | £26,597 | £35,393 | £76,905 |
| Net Return | £6,802 | £7,230 | £22,919 | £35,431 | £45,253 | £117,636 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 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