Flat
E15
2 beds
1 bath
Downsell Road, Stratford E15
London, England · E15
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£9,501
↗ 6%After 5 Years
Change In Property Value
£68,157
↗ 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 | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £20,287 | £20,370 | £20,445 | £20,543 | £20,644 | £102,289 |
| Profit Before Tax | £1,709 | £1,956 | £2,216 | £2,684 | £3,164 | £11,730 |
| Profit After Tax | £1,384 | £1,584 | £1,795 | £2,174 | £2,563 | £9,501 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £1,389 | £11,584 | £19,645 | £25,928 | £19,111 | £77,658 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change