Flat
E16
2 beds
2 baths
Riverscape, 2 Starboard Way E16
London, England · E16
View property listing
Initial Investment
£198,325First YearProfit From Rental Income
£38,784
↗ 20%After 5 Years
Change In Property Value
£61,886
↗ 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 | £37,728 | £38,294 | £39,251 | £40,233 | £41,440 | £196,945 |
| Total Expenses | £29,558 | £29,661 | £29,799 | £29,941 | £30,105 | £149,064 |
| Profit Before Tax | £8,170 | £8,633 | £9,452 | £10,291 | £11,335 | £47,882 |
| Profit After Tax | £6,618 | £6,993 | £7,656 | £8,336 | £9,181 | £38,784 |
| Change In Property Value | £6 | £6 | £11,990 | £21,403 | £28,481 | £61,886 |
| Net Return | £6,624 | £6,999 | £19,646 | £29,739 | £37,662 | £100,670 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 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