Flat
E15
3 beds
2 baths
Waterman House, Forrester Way, Stratford, London E15
London, England · E15
View property listing
Initial Investment
£247,500First YearProfit From Rental Income
£56,440
↗ 23%After 5 Years
Change In Property Value
£76,389
↗ 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 | £48,300 | £49,024 | £50,250 | £51,506 | £53,052 | £252,133 |
| Total Expenses | £36,190 | £36,308 | £36,473 | £36,643 | £36,840 | £182,454 |
| Profit Before Tax | £12,111 | £12,717 | £13,777 | £14,863 | £16,211 | £69,679 |
| Profit After Tax | £9,810 | £10,300 | £11,159 | £12,039 | £13,131 | £56,440 |
| Change In Property Value | £7 | £7 | £14,800 | £26,419 | £35,156 | £76,389 |
| Net Return | £9,817 | £10,308 | £25,959 | £38,458 | £48,287 | £132,829 |
| 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