Flat E15 1 bed 1 bath

Romford Road, Stratford E15

London, England · E15

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-8,441

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

22%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£12,578	£12,640	£12,710	£12,781	£12,857	£63,566
Profit Before Tax	£-2,018	£-1,921	£-1,723	£-1,520	£-1,259	£-8,441
Profit After Tax	£-2,018	£-1,921	£-1,723	£-1,520	£-1,259	£-8,441
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£-2,016	£-1,919	£3,077	£7,048	£10,143	£16,334
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	-3%	4%	10%	14%	22%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change