Flat
E15
2 beds
2 baths
Stratosphere Tower, Great Eastern Road, London E15
London, England · E15
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-5,461
↘ -3%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,184 | £26,577 | £27,241 | £27,922 | £28,760 | £136,684 |
| Total Expenses | £28,225 | £28,310 | £28,420 | £28,532 | £28,658 | £142,145 |
| Profit Before Tax | £-2,041 | £-1,734 | £-1,179 | £-609 | £102 | £-5,461 |
| Profit After Tax | £-2,041 | £-1,734 | £-1,179 | £-609 | £102 | £-5,461 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-2,035 | £-1,728 | £10,722 | £20,632 | £28,369 | £55,960 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change