Flat E15 3 beds 1 bath

Germander Way, London E15

London, England · E15

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£22,249

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

53%

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	£22,848	£23,191	£23,770	£24,365	£25,096	£119,270
Total Expenses	£18,171	£18,251	£18,352	£18,456	£18,571	£91,801
Profit Before Tax	£4,677	£4,939	£5,418	£5,909	£6,524	£27,468
Profit After Tax	£3,788	£4,001	£4,389	£4,786	£5,285	£22,249
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,792	£4,004	£11,389	£17,282	£21,912	£58,379
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

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