Flat
E15
3 beds
3 baths
Twelve Trees Park, Manor Road, West Ham E15
London, England · E15
View property listing
Initial Investment
£298,250First YearProfit From Rental Income
£-3,060
↘ -1%After 5 Years
Change In Property Value
£91,357
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,940 | £39,524 | £40,512 | £41,525 | £42,771 | £203,272 |
| Total Expenses | £41,006 | £41,111 | £41,253 | £41,398 | £41,565 | £206,332 |
| Profit Before Tax | £-2,066 | £-1,587 | £-740 | £127 | £1,206 | £-3,060 |
| Profit After Tax | £-2,066 | £-1,587 | £-740 | £127 | £1,206 | £-3,060 |
| Change In Property Value | £9 | £9 | £17,700 | £31,595 | £42,044 | £91,357 |
| Net Return | £-2,058 | £-1,578 | £16,960 | £31,722 | £43,250 | £88,297 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change