Flat E15 1 bed 1 bath

Legacy Tower, Great Eastern Road, Stratford E15

London, England · E15

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£4,856

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,284	£16,528	£16,776	£17,196	£17,625	£84,410
Total Expenses	£15,533	£15,608	£15,673	£15,757	£15,843	£78,414
Profit Before Tax	£751	£921	£1,103	£1,438	£1,783	£5,995
Profit After Tax	£608	£746	£893	£1,165	£1,444	£4,856
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£612	£8,146	£14,102	£18,743	£13,690	£55,293
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	12%	16%	12%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change