Flat
E15
1 bed
1 bath
River Heights, High Street, Stratford E15
London, England · E15
View property listing
Initial Investment
£103,650First YearProfit From Rental Income
£-7,717
↘ -7%After 5 Years
Change In Property Value
£33,962
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,472 | £14,689 | £15,056 | £15,433 | £15,896 | £75,546 |
| Total Expenses | £16,500 | £16,568 | £16,648 | £16,729 | £16,818 | £83,263 |
| Profit Before Tax | £-2,028 | £-1,879 | £-1,591 | £-1,296 | £-922 | £-7,717 |
| Profit After Tax | £-2,028 | £-1,879 | £-1,591 | £-1,296 | £-922 | £-7,717 |
| Change In Property Value | £3 | £3 | £6,580 | £11,746 | £15,630 | £33,962 |
| Net Return | £-2,025 | £-1,876 | £4,989 | £10,449 | £14,708 | £26,245 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change