Flat
E14
1 bed
0 baths
"Tramways House D02 - Apartment 18" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£28,073
↗ 17%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
49%
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 | £31,668 | £32,143 | £32,947 | £33,770 | £34,783 | £165,311 |
| Total Expenses | £25,856 | £25,974 | £26,119 | £26,269 | £26,435 | £130,653 |
| Profit Before Tax | £5,812 | £6,169 | £6,827 | £7,502 | £8,348 | £34,658 |
| Profit After Tax | £4,708 | £4,997 | £5,530 | £6,076 | £6,762 | £28,073 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £4,713 | £5,002 | £15,430 | £23,748 | £30,278 | £79,172 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change