Flat
E15
1 bed
1 bath
Twelve Trees Park, Manor Road E15
London, England · E15
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£28,219
↗ 21%After 5 Years
Change In Property Value
£43,150
↗ 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 | £27,288 | £27,697 | £28,390 | £29,099 | £29,972 | £142,447 |
| Total Expenses | £21,313 | £21,400 | £21,512 | £21,627 | £21,757 | £107,609 |
| Profit Before Tax | £5,975 | £6,297 | £6,878 | £7,473 | £8,216 | £34,838 |
| Profit After Tax | £4,840 | £5,101 | £5,571 | £6,053 | £6,655 | £28,219 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £4,844 | £5,105 | £13,931 | £20,976 | £26,513 | £71,369 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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