Flat E15 3 beds 2 baths

West Ham Lane, Stratford, London E15

London, England · E15

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-5,836

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£24,204	£24,567	£25,181	£25,811	£26,585	£126,348
Total Expenses	£26,242	£26,324	£26,428	£26,535	£26,655	£132,184
Profit Before Tax	£-2,038	£-1,757	£-1,247	£-724	£-70	£-5,836
Profit After Tax	£-2,038	£-1,757	£-1,247	£-724	£-70	£-5,836
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£-2,032	£-1,751	£9,753	£18,911	£26,059	£50,940
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	28%

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