Flat
E15
3 beds
1 bath
Aubrey Moore Point, Stratford E15
London, England · E15
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£15,669
↗ 18%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
52%
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 | £17,952 | £18,221 | £18,677 | £19,144 | £19,718 | £93,712 |
| Total Expenses | £14,706 | £14,779 | £14,867 | £14,958 | £15,058 | £74,368 |
| Profit Before Tax | £3,246 | £3,443 | £3,810 | £4,186 | £4,660 | £19,344 |
| Profit After Tax | £2,629 | £2,788 | £3,086 | £3,391 | £3,775 | £15,669 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,632 | £2,791 | £8,586 | £13,208 | £16,839 | £44,057 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change