Flat
E15
1 bed
1 bath
Twelve Trees Park, Manor Road, Stratford E15
London, England · E15
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£-5,085
↘ -2%After 5 Years
Change In Property Value
£66,066
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,164 | £28,586 | £29,301 | £30,034 | £30,935 | £147,020 |
| Total Expenses | £30,208 | £30,297 | £30,411 | £30,528 | £30,661 | £152,105 |
| Profit Before Tax | £-2,044 | £-1,710 | £-1,110 | £-495 | £274 | £-5,085 |
| Profit After Tax | £-2,044 | £-1,710 | £-1,110 | £-495 | £274 | £-5,085 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £-2,038 | £-1,704 | £11,690 | £22,354 | £30,678 | £60,981 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 14% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change