Flat E15 2 beds 1 bath

Thorogood Gardens, Stratford E15

London, England · E15

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£20,841

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£16,598	£16,675	£16,771	£16,870	£16,980	£83,894
Profit Before Tax	£4,402	£4,640	£5,077	£5,524	£6,086	£25,729
Profit After Tax	£3,566	£3,758	£4,112	£4,475	£4,930	£20,841
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£3,569	£3,761	£10,412	£15,720	£19,895	£53,358
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change