Flat E16 3 beds 2 baths

Riverscape E16

London, England · E16

Initial Investment

First Year

£248,375First Year

Profit From Rental Income

After 5 Years

£32,063

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£76,647

↗ 10%After 5 Years

Return On Investment

44%

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	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£35,659	£35,768	£35,917	£36,070	£36,247	£179,661
Profit Before Tax	£6,341	£6,862	£7,779	£8,718	£9,884	£39,584
Profit After Tax	£5,136	£5,558	£6,301	£7,061	£8,006	£32,063
Change In Property Value	£7	£7	£14,850	£26,508	£35,274	£76,647
Net Return	£5,144	£5,566	£21,151	£33,569	£43,281	£108,711
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change