Flat E15 1 bed 1 bath

River Heights, 90 High Street, Stratford E15

London, England · E15

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-8,293

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,608	£11,898	£12,195	£12,561	£59,697
Total Expenses	£13,459	£13,522	£13,594	£13,668	£13,747	£67,991
Profit Before Tax	£-2,023	£-1,915	£-1,697	£-1,473	£-1,186	£-8,293
Profit After Tax	£-2,023	£-1,915	£-1,697	£-1,473	£-1,186	£-8,293
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£-2,021	£-1,912	£3,504	£7,810	£11,166	£18,546
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	-3%	-2%	4%	10%	14%	23%

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