Flat E16 2 beds 2 baths

Riverscape E16

London, England · E16

Initial Investment

First Year

£198,325First Year

Profit From Rental Income

After 5 Years

£27,642

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£61,886

↗ 10%After 5 Years

Return On Investment

45%

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	£34,800	£35,322	£36,205	£37,110	£38,223	£181,661
Total Expenses	£29,265	£29,363	£29,495	£29,629	£29,783	£147,535
Profit Before Tax	£5,535	£5,959	£6,710	£7,481	£8,440	£34,126
Profit After Tax	£4,483	£4,826	£5,435	£6,060	£6,837	£27,642
Change In Property Value	£6	£6	£11,990	£21,403	£28,481	£61,886
Net Return	£4,489	£4,832	£17,426	£27,462	£35,318	£89,527
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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