Flat
E15
2 beds
2 baths
Stratosphere Tower, Great Eastern Road, London E15
London, England · E15
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£12,947
↗ 7%After 5 Years
Change In Property Value
£81,107
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,184 | £26,577 | £26,975 | £27,650 | £28,341 | £135,727 |
| Total Expenses | £23,763 | £23,852 | £23,933 | £24,042 | £24,154 | £119,743 |
| Profit Before Tax | £2,421 | £2,725 | £3,043 | £3,608 | £4,187 | £15,984 |
| Profit After Tax | £1,961 | £2,207 | £2,465 | £2,922 | £3,392 | £12,947 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £1,967 | £14,107 | £23,706 | £31,189 | £23,084 | £94,054 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change