Flat E15 3 beds 2 baths

Waterman House, New Garden Quarter, Stratford E15

London, England · E15

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-4,585

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£32,048	£32,849	£33,834	£160,801
Total Expenses	£32,853	£32,945	£33,066	£33,190	£33,331	£165,386
Profit Before Tax	£-2,049	£-1,679	£-1,019	£-341	£503	£-4,585
Profit After Tax	£-2,049	£-1,679	£-1,019	£-341	£503	£-4,585
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-2,042	£-1,672	£12,982	£24,649	£33,758	£67,675
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	14%	29%

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