Flat
E16
1 bed
1 bath
Riverscape, 2 Starboard Way E16
London, England · E16
View property listing
Initial Investment
£181,700First YearProfit From Rental Income
£35,046
↗ 19%After 5 Years
Change In Property Value
£56,982
↗ 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 | £34,740 | £35,261 | £36,143 | £37,046 | £38,158 | £181,348 |
| Total Expenses | £27,375 | £27,473 | £27,604 | £27,738 | £27,892 | £138,081 |
| Profit Before Tax | £7,365 | £7,788 | £8,539 | £9,308 | £10,266 | £43,266 |
| Profit After Tax | £5,966 | £6,309 | £6,916 | £7,540 | £8,315 | £35,046 |
| Change In Property Value | £6 | £6 | £11,040 | £19,707 | £26,224 | £56,982 |
| Net Return | £5,971 | £6,314 | £17,957 | £27,246 | £34,539 | £92,028 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 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