Flat E15 1 bed 1 bath

Southmere House, Stratford, London E15

London, England · E15

Initial Investment

First Year

£106,625First Year

Profit From Rental Income

After 5 Years

£21,152

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£34,840

↗ 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	£22,032	£22,362	£22,922	£23,495	£24,199	£115,010
Total Expenses	£17,594	£17,673	£17,771	£17,873	£17,986	£88,896
Profit Before Tax	£4,438	£4,690	£5,150	£5,622	£6,214	£26,114
Profit After Tax	£3,595	£3,799	£4,172	£4,554	£5,033	£21,152
Change In Property Value	£3	£3	£6,750	£12,049	£16,034	£34,840
Net Return	£3,599	£3,802	£10,922	£16,603	£21,067	£55,992
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