Flat
E15
1 bed
1 bath
Twelve Trees Park, Manor Road, Stratford E15
London, England · E15
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£14,566
↗ 7%After 5 Years
Change In Property Value
£87,241
↗ 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 | £28,164 | £28,586 | £29,015 | £29,741 | £30,484 | £145,991 |
| Total Expenses | £25,408 | £25,501 | £25,585 | £25,699 | £25,816 | £128,008 |
| Profit Before Tax | £2,756 | £3,086 | £3,431 | £4,042 | £4,668 | £17,982 |
| Profit After Tax | £2,232 | £2,500 | £2,779 | £3,274 | £3,781 | £14,566 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £2,238 | £15,300 | £25,627 | £33,678 | £24,963 | £101,807 |
| 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