Flat
E16
0 beds
1 bath
Starboard Way, London E16
London, England · E16
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£16,365
↗ 17%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
50%
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 | £19,824 | £20,121 | £20,624 | £21,140 | £21,774 | £103,484 |
| Total Expenses | £16,480 | £16,556 | £16,649 | £16,744 | £16,851 | £83,280 |
| Profit Before Tax | £3,344 | £3,566 | £3,975 | £4,396 | £4,924 | £20,204 |
| Profit After Tax | £2,709 | £2,888 | £3,220 | £3,560 | £3,988 | £16,365 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £2,712 | £2,891 | £9,520 | £14,806 | £18,953 | £48,882 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change