Flat E15 2 beds 1 bath

Ibex House, Stratford, London E15

London, England · E15

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£19,626

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 10%After 5 Years

Return On Investment

52%

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	£20,892	£21,205	£21,736	£22,279	£22,947	£109,059
Total Expenses	£16,785	£16,863	£16,959	£17,057	£17,166	£84,829
Profit Before Tax	£4,107	£4,343	£4,777	£5,222	£5,781	£24,230
Profit After Tax	£3,327	£3,518	£3,869	£4,230	£4,683	£19,626
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£3,330	£3,521	£10,270	£15,654	£19,885	£52,659
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	52%

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