Flat
E15
2 beds
2 baths
Rick Roberts Way, Stratford E15
London, England · E15
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-7,440
↘ -6%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,840 | £16,078 | £16,480 | £16,892 | £17,398 | £82,687 |
| Total Expenses | £17,867 | £17,937 | £18,020 | £18,105 | £18,198 | £90,127 |
| Profit Before Tax | £-2,027 | £-1,859 | £-1,540 | £-1,213 | £-800 | £-7,440 |
| Profit After Tax | £-2,027 | £-1,859 | £-1,540 | £-1,213 | £-800 | £-7,440 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-2,023 | £-1,856 | £5,660 | £11,639 | £16,303 | £29,722 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change