Flat E15 0 beds 1 bath

Canning Road, Stratford E15

London, England · E15

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-8,668

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 10%After 5 Years

Return On Investment

21%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£11,476	£11,536	£11,603	£11,671	£11,744	£58,030
Profit Before Tax	£-2,020	£-1,938	£-1,765	£-1,588	£-1,358	£-8,668
Profit After Tax	£-2,020	£-1,938	£-1,765	£-1,588	£-1,358	£-8,668
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£-2,018	£-1,936	£2,535	£6,088	£8,856	£13,526
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	14%	21%

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