Flat
E16
3 beds
2 baths
Riverscape, 3 Steamer Building E16
London, England · E16
View property listing
Initial Investment
£309,625First YearProfit From Rental Income
£63,857
↗ 21%After 5 Years
Change In Property Value
£94,712
↗ 10%After 5 Years
Return On Investment
51%
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 | £57,744 | £58,610 | £60,075 | £61,577 | £63,425 | £301,431 |
| Total Expenses | £44,176 | £44,309 | £44,498 | £44,692 | £44,920 | £222,595 |
| Profit Before Tax | £13,568 | £14,301 | £15,577 | £16,885 | £18,505 | £78,836 |
| Profit After Tax | £10,990 | £11,584 | £12,617 | £13,677 | £14,989 | £63,857 |
| Change In Property Value | £9 | £9 | £18,350 | £32,755 | £43,588 | £94,712 |
| Net Return | £10,999 | £11,593 | £30,968 | £46,432 | £58,577 | £158,569 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change