Flat
E14
2 beds
0 baths
"Tramways House D03 - Apartment 11" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£33,116
↗ 17%After 5 Years
Change In Property Value
£60,389
↗ 10%After 5 Years
Return On Investment
48%
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 | £37,428 | £37,989 | £38,939 | £39,913 | £41,110 | £195,379 |
| Total Expenses | £30,574 | £30,713 | £30,886 | £31,063 | £31,260 | £154,495 |
| Profit Before Tax | £6,854 | £7,276 | £8,053 | £8,850 | £9,850 | £40,884 |
| Profit After Tax | £5,552 | £5,894 | £6,523 | £7,168 | £7,979 | £33,116 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £5,558 | £5,900 | £18,223 | £28,053 | £35,771 | £93,505 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change