Flat
E15
1 bed
1 bath
Brassett Point, Stratford E15
London, England · E15
View property listing
Initial Investment
£60,998First YearProfit From Rental Income
£-8,793
↘ -14%After 5 Years
Change In Property Value
£20,645
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,796 | £8,928 | £9,151 | £9,380 | £9,661 | £45,916 |
| Total Expenses | £10,814 | £10,874 | £10,939 | £11,006 | £11,076 | £54,709 |
| Profit Before Tax | £-2,018 | £-1,946 | £-1,788 | £-1,626 | £-1,415 | £-8,793 |
| Profit After Tax | £-2,018 | £-1,946 | £-1,788 | £-1,626 | £-1,415 | £-8,793 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,645 |
| Net Return | £-2,016 | £-1,944 | £2,212 | £5,514 | £8,086 | £11,853 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change