Flat E16 1 bed 1 bath

3 Starboard Way, London E16

London, England · E16

Initial Investment

First Year

£163,325First Year

Profit From Rental Income

After 5 Years

£30,924

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£51,563

↗ 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	£31,440	£31,912	£32,709	£33,527	£34,533	£164,121
Total Expenses	£24,962	£25,055	£25,178	£25,303	£25,446	£125,944
Profit Before Tax	£6,478	£6,857	£7,532	£8,224	£9,087	£38,177
Profit After Tax	£5,247	£5,554	£6,101	£6,661	£7,360	£30,924
Change In Property Value	£5	£5	£9,990	£17,833	£23,730	£51,563
Net Return	£5,252	£5,559	£16,091	£24,494	£31,090	£82,486
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