Flat
E15
3 beds
3 baths
Twelve Trees Park, Manor Road, West Ham E15
London, England · E15
View property listing
Initial Investment
£298,250First YearProfit From Rental Income
£23,361
↗ 8%After 5 Years
Change In Property Value
£120,638
↗ 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 | £38,940 | £39,524 | £40,117 | £41,120 | £42,148 | £201,849 |
| Total Expenses | £34,369 | £34,477 | £34,578 | £34,720 | £34,865 | £173,009 |
| Profit Before Tax | £4,571 | £5,047 | £5,539 | £6,400 | £7,283 | £28,840 |
| Profit After Tax | £3,703 | £4,088 | £4,487 | £5,184 | £5,899 | £23,361 |
| Change In Property Value | £9 | £17,700 | £31,595 | £42,044 | £29,290 | £120,638 |
| Net Return | £3,711 | £21,788 | £36,082 | £47,228 | £35,189 | £143,999 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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