Flat E15 2 beds 2 baths

Chelsea Court, Leytonstone Road, Stratford E15

London, England · E15

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£32,848

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

56%

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	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£21,742	£21,831	£21,947	£22,066	£22,201	£109,787
Profit Before Tax	£7,058	£7,401	£8,016	£8,646	£9,433	£40,553
Profit After Tax	£5,717	£5,995	£6,493	£7,003	£7,640	£32,848
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£5,721	£5,999	£14,993	£22,176	£27,831	£76,720
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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