Flat E15 1 bed 1 bath

Manor Road, London E15

London, England · E15

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£34,980

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£32,316	£32,801	£33,621	£34,461	£35,495	£168,694
Total Expenses	£24,871	£24,965	£25,090	£25,218	£25,364	£125,508
Profit Before Tax	£7,445	£7,836	£8,531	£9,243	£10,131	£43,186
Profit After Tax	£6,031	£6,347	£6,910	£7,487	£8,206	£34,980
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£6,036	£6,352	£16,810	£25,159	£31,722	£86,078
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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