Flat
E14
2 beds
0 baths
"Tramways House D03 - Apartment 3" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£31,014
↗ 17%After 5 Years
Change In Property Value
£57,808
↗ 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 | £35,820 | £36,357 | £37,266 | £38,198 | £39,344 | £186,985 |
| Total Expenses | £29,421 | £29,558 | £29,727 | £29,899 | £30,091 | £148,696 |
| Profit Before Tax | £6,399 | £6,799 | £7,540 | £8,299 | £9,253 | £38,289 |
| Profit After Tax | £5,183 | £5,507 | £6,107 | £6,722 | £7,495 | £31,014 |
| Change In Property Value | £6 | £6 | £11,200 | £19,992 | £26,604 | £57,808 |
| Net Return | £5,189 | £5,513 | £17,307 | £26,714 | £34,099 | £88,822 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change