Flat
E16
1 bed
1 bath
Riverscape E16
London, England · E16
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£16,907
↗ 10%After 5 Years
Change In Property Value
£52,647
↗ 10%After 5 Years
Return On Investment
42%
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 | £28,200 | £28,623 | £29,339 | £30,072 | £30,974 | £147,208 |
| Total Expenses | £25,054 | £25,143 | £25,257 | £25,374 | £25,507 | £126,335 |
| Profit Before Tax | £3,146 | £3,480 | £4,082 | £4,698 | £5,467 | £20,873 |
| Profit After Tax | £2,548 | £2,819 | £3,306 | £3,805 | £4,428 | £16,907 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £2,553 | £2,824 | £13,506 | £22,013 | £28,657 | £69,553 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change