Flat
E15
3 beds
3 baths
Twelve Trees Park, Manor Road, West Ham E15
London, England · E15
View property listing
Initial Investment
£298,250First YearProfit From Rental Income
£69,171
↗ 23%After 5 Years
Change In Property Value
£91,357
↗ 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 | £57,768 | £58,635 | £60,100 | £61,603 | £63,451 | £301,557 |
| Total Expenses | £42,889 | £43,022 | £43,211 | £43,405 | £43,633 | £216,161 |
| Profit Before Tax | £14,879 | £15,613 | £16,889 | £18,197 | £19,818 | £85,396 |
| Profit After Tax | £12,052 | £12,646 | £13,680 | £14,740 | £16,053 | £69,171 |
| Change In Property Value | £9 | £9 | £17,700 | £31,595 | £42,044 | £91,357 |
| Net Return | £12,061 | £12,655 | £31,380 | £46,335 | £58,097 | £160,528 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 19% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change