Flat
E15
2 beds
2 baths
Twelve Trees Park, Manor Road, West Ham E15
London, England · E15
View property listing
Initial Investment
£250,125First YearProfit From Rental Income
£18,424
↗ 7%After 5 Years
Change In Property Value
£101,895
↗ 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 | £32,892 | £33,385 | £33,886 | £34,733 | £35,602 | £170,499 |
| Total Expenses | £29,340 | £29,439 | £29,530 | £29,657 | £29,786 | £147,753 |
| Profit Before Tax | £3,552 | £3,946 | £4,356 | £5,076 | £5,815 | £22,745 |
| Profit After Tax | £2,877 | £3,196 | £3,528 | £4,112 | £4,710 | £18,424 |
| Change In Property Value | £7 | £14,950 | £26,686 | £35,511 | £24,740 | £101,895 |
| Net Return | £2,885 | £18,146 | £30,214 | £39,623 | £29,450 | £120,318 |
| 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