Flat
E15
2 beds
2 baths
Stratosphere Tower, Great Eastern Road, London E15
London, England · E15
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£43,754
↗ 22%After 5 Years
Change In Property Value
£61,421
↗ 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 | £38,844 | £39,427 | £40,412 | £41,423 | £42,665 | £202,771 |
| Total Expenses | £29,491 | £29,595 | £29,737 | £29,882 | £30,049 | £148,753 |
| Profit Before Tax | £9,353 | £9,831 | £10,676 | £11,541 | £12,617 | £54,017 |
| Profit After Tax | £7,576 | £7,963 | £8,647 | £9,348 | £10,220 | £43,754 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £7,582 | £7,969 | £20,547 | £30,590 | £38,486 | £105,175 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change