Flat
E15
2 beds
2 baths
Legacy Tower, Great Eastern Road, London E15
London, England · E15
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£13,816
↗ 7%After 5 Years
Change In Property Value
£84,515
↗ 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 | £27,276 | £27,685 | £28,100 | £28,803 | £29,523 | £141,387 |
| Total Expenses | £24,676 | £24,767 | £24,850 | £24,962 | £25,076 | £124,331 |
| Profit Before Tax | £2,600 | £2,918 | £3,251 | £3,841 | £4,447 | £17,057 |
| Profit After Tax | £2,106 | £2,364 | £2,633 | £3,111 | £3,602 | £13,816 |
| Change In Property Value | £6 | £12,400 | £22,134 | £29,454 | £20,520 | £84,515 |
| Net Return | £2,112 | £14,764 | £24,767 | £32,566 | £24,122 | £98,331 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 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