Flat E16 1 bed 1 bath

Riverscape, 2 Starboard Way E16

London, England · E16

Initial Investment

First Year

£180,125First Year

Profit From Rental Income

After 5 Years

£34,673

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£56,518

↗ 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	£34,452	£34,969	£35,843	£36,739	£37,841	£179,844
Total Expenses	£27,167	£27,265	£27,395	£27,529	£27,682	£137,038
Profit Before Tax	£7,285	£7,704	£8,448	£9,210	£10,160	£42,806
Profit After Tax	£5,901	£6,240	£6,843	£7,460	£8,229	£34,673
Change In Property Value	£5	£5	£10,950	£19,546	£26,010	£56,518
Net Return	£5,906	£6,246	£17,793	£27,006	£34,240	£91,191
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	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