Flat E15 2 beds 1 bath

Downsell Road, Stratford E15

London, England · E15

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-6,291

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

28%

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	£22,884	£23,456	£24,160	£114,822
Total Expenses	£24,037	£24,116	£24,215	£24,316	£24,429	£121,113
Profit Before Tax	£-2,041	£-1,790	£-1,331	£-860	£-269	£-6,291
Profit After Tax	£-2,041	£-1,790	£-1,331	£-860	£-269	£-6,291
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-2,036	£-1,785	£8,669	£16,991	£23,485	£45,323
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change