Flat
E15
2 beds
2 baths
Rick Roberts Way, Stratford E15
London, England · E15
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£23,108
↗ 20%After 5 Years
Change In Property Value
£37,162
↗ 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 | £23,496 | £23,848 | £24,445 | £25,056 | £25,807 | £122,652 |
| Total Expenses | £18,633 | £18,714 | £18,816 | £18,921 | £19,039 | £94,123 |
| Profit Before Tax | £4,863 | £5,135 | £5,628 | £6,134 | £6,768 | £28,529 |
| Profit After Tax | £3,939 | £4,159 | £4,559 | £4,969 | £5,482 | £23,108 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £3,943 | £4,163 | £11,759 | £17,821 | £22,585 | £60,271 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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