Flat
E15
2 beds
1 bath
First Floor, Gurney Road, Stratford E15
London, England · E15
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£14,582
↗ 11%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
43%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £21,262 | £21,344 | £21,448 | £21,554 | £21,673 | £107,281 |
| Profit Before Tax | £2,738 | £3,016 | £3,521 | £4,039 | £4,688 | £18,002 |
| Profit After Tax | £2,218 | £2,443 | £2,852 | £3,272 | £3,797 | £14,582 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £2,222 | £2,447 | £11,352 | £18,445 | £23,988 | £58,454 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change