Flat
E3
0 beds
1 bath
River Apartments, Gillender Street, London E3
London, England · E3
View property listing
Initial Investment
£93,325First YearProfit From Rental Income
£16,984
↗ 18%After 5 Years
Change In Property Value
£30,917
↗ 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 | £19,332 | £19,622 | £20,113 | £20,615 | £21,234 | £100,916 |
| Total Expenses | £15,816 | £15,891 | £15,983 | £16,077 | £16,182 | £79,948 |
| Profit Before Tax | £3,516 | £3,731 | £4,130 | £4,538 | £5,052 | £20,968 |
| Profit After Tax | £2,848 | £3,022 | £3,345 | £3,676 | £4,092 | £16,984 |
| Change In Property Value | £3 | £3 | £5,990 | £10,692 | £14,228 | £30,917 |
| Net Return | £2,851 | £3,025 | £9,335 | £14,368 | £18,321 | £47,901 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change