Flat E16 3 beds 2 baths

Riverscape, 2 Starboard Way E16

London, England · E16

Initial Investment

First Year

£289,500First Year

Profit From Rental Income

After 5 Years

£59,305

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£88,777

↗ 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	£54,120	£54,932	£56,305	£57,713	£59,444	£282,514
Total Expenses	£41,533	£41,660	£41,840	£42,025	£42,240	£209,297
Profit Before Tax	£12,588	£13,272	£14,465	£15,688	£17,204	£73,217
Profit After Tax	£10,196	£10,750	£11,717	£12,707	£13,935	£59,305
Change In Property Value	£9	£9	£17,200	£30,703	£40,856	£88,777
Net Return	£10,204	£10,759	£28,917	£43,410	£54,791	£148,082
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	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