Flat
E14
1 bed
0 baths
"Tramways House D04 - Apartment 4" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£22,659
↗ 16%After 5 Years
Change In Property Value
£45,937
↗ 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 | £28,464 | £28,891 | £29,613 | £30,354 | £31,264 | £148,586 |
| Total Expenses | £23,849 | £23,968 | £24,113 | £24,260 | £24,422 | £120,612 |
| Profit Before Tax | £4,615 | £4,923 | £5,501 | £6,094 | £6,842 | £27,974 |
| Profit After Tax | £3,738 | £3,987 | £4,456 | £4,936 | £5,542 | £22,659 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £3,743 | £3,992 | £13,356 | £20,823 | £26,683 | £68,595 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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