Flat
E15
1 bed
1 bath
Plaistow Road, London E15
London, England · E15
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£8,659
↗ 15%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
48%
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 | £12,732 | £12,923 | £13,246 | £13,577 | £13,985 | £66,463 |
| Total Expenses | £11,010 | £11,075 | £11,150 | £11,227 | £11,311 | £55,773 |
| Profit Before Tax | £1,722 | £1,848 | £2,096 | £2,350 | £2,674 | £10,690 |
| Profit After Tax | £1,395 | £1,497 | £1,698 | £1,904 | £2,166 | £8,659 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £1,397 | £1,499 | £5,598 | £8,865 | £11,430 | £28,789 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change