Flat
E14
2 beds
0 baths
"Tramways House D07 - Apartment 22" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£31,327
↗ 16%After 5 Years
Change In Property Value
£61,937
↗ 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 | £38,388 | £38,964 | £39,938 | £40,936 | £42,164 | £200,391 |
| Total Expenses | £31,982 | £32,139 | £32,330 | £32,525 | £32,740 | £161,716 |
| Profit Before Tax | £6,406 | £6,825 | £7,608 | £8,412 | £9,424 | £38,675 |
| Profit After Tax | £5,189 | £5,528 | £6,163 | £6,813 | £7,634 | £31,327 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £5,195 | £5,534 | £18,163 | £28,234 | £36,138 | £93,264 |
| 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