Flat
E15
2 beds
1 bath
Pavilions Court, Cooks Road, Stratford E15
London, England · E15
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-6,917
↘ -5%After 5 Years
Change In Property Value
£43,872
↗ 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 | £18,696 | £18,976 | £19,451 | £19,937 | £20,535 | £97,596 |
| Total Expenses | £20,731 | £20,806 | £20,896 | £20,988 | £21,091 | £104,512 |
| Profit Before Tax | £-2,035 | £-1,829 | £-1,445 | £-1,051 | £-556 | £-6,917 |
| Profit After Tax | £-2,035 | £-1,829 | £-1,445 | £-1,051 | £-556 | £-6,917 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-2,031 | £-1,825 | £7,055 | £14,122 | £19,635 | £36,956 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -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