Flat
E14
1 bed
0 baths
"Tramways House D04 - Apartment 16" at Rivermark, Leven Road, Poplar E14
London, England · E14
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£30,074
↗ 20%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
52%
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 | £29,760 | £30,206 | £30,962 | £31,736 | £32,688 | £155,351 |
| Total Expenses | £23,425 | £23,516 | £23,634 | £23,755 | £23,893 | £118,223 |
| Profit Before Tax | £6,335 | £6,691 | £7,328 | £7,980 | £8,795 | £37,128 |
| Profit After Tax | £5,131 | £5,420 | £5,935 | £6,464 | £7,124 | £30,074 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £5,136 | £5,424 | £15,236 | £23,065 | £29,215 | £78,075 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change