Flat
E15
1 bed
1 bath
Twelve Trees Park, Manor Road E15
London, England · E15
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£-6,937
↘ -5%After 5 Years
Change In Property Value
£43,150
↗ 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 | £18,396 | £18,672 | £19,139 | £19,617 | £20,206 | £96,030 |
| Total Expenses | £20,424 | £20,497 | £20,587 | £20,679 | £20,780 | £102,967 |
| Profit Before Tax | £-2,028 | £-1,825 | £-1,448 | £-1,061 | £-574 | £-6,937 |
| Profit After Tax | £-2,028 | £-1,825 | £-1,448 | £-1,061 | £-574 | £-6,937 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £-2,024 | £-1,821 | £6,912 | £13,861 | £19,284 | £36,212 |
| 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