Flat E16 2 beds 1 bath

Riverscape, 47 Royal Crest Avenue E16

London, England · E16

Initial Investment

First Year

£213,725First Year

Profit From Rental Income

After 5 Years

£42,263

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£66,428

↗ 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	£40,500	£41,107	£42,135	£43,189	£44,484	£211,415
Total Expenses	£31,581	£31,688	£31,833	£31,983	£32,155	£159,239
Profit Before Tax	£8,919	£9,420	£10,302	£11,206	£12,329	£52,176
Profit After Tax	£7,225	£7,630	£8,344	£9,077	£9,987	£42,263
Change In Property Value	£6	£6	£12,870	£22,973	£30,571	£66,428
Net Return	£7,231	£7,637	£21,215	£32,050	£40,558	£108,690
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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