Flat
E15
1 bed
1 bath
Hamfrith, Stratford E15
London, England · E15
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£11,282
↗ 16%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
50%
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 | £14,688 | £14,908 | £15,281 | £15,663 | £16,133 | £76,673 |
| Total Expenses | £12,396 | £12,464 | £12,544 | £12,626 | £12,716 | £62,745 |
| Profit Before Tax | £2,292 | £2,445 | £2,737 | £3,037 | £3,417 | £13,928 |
| Profit After Tax | £1,857 | £1,980 | £2,217 | £2,460 | £2,768 | £11,282 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,859 | £1,982 | £6,717 | £10,493 | £13,457 | £34,508 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change