Flat
E15
1 bed
1 bath
Twelve Trees Park, Manor Road, Stratford E15
London, England · E15
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£47,666
↗ 22%After 5 Years
Change In Property Value
£66,066
↗ 10%After 5 Years
Return On Investment
54%
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 | £41,772 | £42,399 | £43,459 | £44,545 | £45,881 | £218,055 |
| Total Expenses | £31,569 | £31,678 | £31,827 | £31,979 | £32,156 | £159,209 |
| Profit Before Tax | £10,203 | £10,721 | £11,632 | £12,566 | £13,726 | £58,847 |
| Profit After Tax | £8,264 | £8,684 | £9,422 | £10,178 | £11,118 | £47,666 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £8,271 | £8,690 | £22,222 | £33,027 | £41,523 | £113,732 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change