Flat
E15
2 beds
2 baths
Angel Lane, Stratford, London E15
London, England · E15
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£-7,042
↘ -5%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,036 | £18,307 | £18,764 | £19,233 | £19,810 | £94,150 |
| Total Expenses | £20,070 | £20,143 | £20,232 | £20,323 | £20,423 | £101,192 |
| Profit Before Tax | £-2,034 | £-1,837 | £-1,468 | £-1,090 | £-613 | £-7,042 |
| Profit After Tax | £-2,034 | £-1,837 | £-1,468 | £-1,090 | £-613 | £-7,042 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £-2,030 | £-1,833 | £6,732 | £13,548 | £18,865 | £35,282 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change