Flat E16 3 beds 3 baths

3 Starboard Way, London E16

London, England · E16

Initial Investment

First Year

£314,250First Year

Profit From Rental Income

After 5 Years

£64,863

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£96,003

↗ 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	£58,536	£59,414	£60,899	£62,422	£64,295	£305,566
Total Expenses	£44,751	£44,885	£45,077	£45,273	£45,503	£225,489
Profit Before Tax	£13,785	£14,529	£15,823	£17,149	£18,792	£80,077
Profit After Tax	£11,166	£11,768	£12,816	£13,891	£15,221	£64,863
Change In Property Value	£9	£9	£18,600	£33,202	£44,182	£96,003
Net Return	£11,175	£11,778	£31,417	£47,092	£59,403	£160,865
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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