Flat
E15
2 beds
2 baths
Twelve Trees Park, Manor Road, West Ham E15
London, England · E15
View property listing
Initial Investment
£250,125First YearProfit From Rental Income
£57,107
↗ 23%After 5 Years
Change In Property Value
£77,163
↗ 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 | £48,792 | £49,524 | £50,762 | £52,031 | £53,592 | £254,701 |
| Total Expenses | £36,536 | £36,655 | £36,822 | £36,993 | £37,192 | £184,199 |
| Profit Before Tax | £12,256 | £12,868 | £13,940 | £15,038 | £16,400 | £70,502 |
| Profit After Tax | £9,927 | £10,423 | £11,291 | £12,181 | £13,284 | £57,107 |
| Change In Property Value | £7 | £7 | £14,950 | £26,686 | £35,512 | £77,163 |
| Net Return | £9,935 | £10,431 | £26,242 | £38,867 | £48,796 | £134,270 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change