Flat
E15
3 beds
2 baths
West Ham Lane, Stratford, London E15
London, England · E15
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£39,797
↗ 22%After 5 Years
Change In Property Value
£56,776
↗ 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 | £35,904 | £36,443 | £37,354 | £38,287 | £39,436 | £187,424 |
| Total Expenses | £27,412 | £27,512 | £27,646 | £27,783 | £27,940 | £138,292 |
| Profit Before Tax | £8,492 | £8,931 | £9,708 | £10,505 | £11,496 | £49,132 |
| Profit After Tax | £6,879 | £7,234 | £7,864 | £8,509 | £9,312 | £39,797 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,884 | £7,240 | £18,864 | £28,144 | £35,441 | £96,573 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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