Flat
E14
1 bed
0 baths
"Tramways House D04 - Apartment 16" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£23,790
↗ 16%After 5 Years
Change In Property Value
£48,001
↗ 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 | £29,748 | £30,194 | £30,949 | £31,723 | £32,674 | £155,289 |
| Total Expenses | £24,899 | £25,023 | £25,173 | £25,327 | £25,496 | £125,918 |
| Profit Before Tax | £4,849 | £5,171 | £5,776 | £6,396 | £7,178 | £29,370 |
| Profit After Tax | £3,928 | £4,189 | £4,678 | £5,181 | £5,814 | £23,790 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £3,933 | £4,193 | £13,979 | £21,781 | £27,905 | £71,791 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 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