Flat E15 1 bed 1 bath

River Heights, High Street, Stratford E15

London, England · E15

Initial Investment

First Year

£103,650First Year

Profit From Rental Income

After 5 Years

£20,418

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£33,962

↗ 10%After 5 Years

Return On Investment

52%

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	£21,480	£21,802	£22,347	£22,906	£23,593	£112,129
Total Expenses	£17,201	£17,279	£17,377	£17,476	£17,588	£86,921
Profit Before Tax	£4,279	£4,523	£4,970	£5,429	£6,005	£25,207
Profit After Tax	£3,466	£3,664	£4,026	£4,398	£4,864	£20,418
Change In Property Value	£3	£3	£6,580	£11,746	£15,630	£33,962
Net Return	£3,469	£3,667	£10,606	£16,143	£20,494	£54,380
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change