Flat E15 1 bed 1 bath

Southmere House, Highland Street, London E15

London, England · E15

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£24,443

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

53%

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	£24,480	£24,847	£25,468	£26,105	£26,888	£127,789
Total Expenses	£19,326	£19,409	£19,514	£19,621	£19,742	£97,613
Profit Before Tax	£5,154	£5,438	£5,954	£6,484	£7,146	£30,176
Profit After Tax	£4,175	£4,405	£4,823	£5,252	£5,788	£24,443
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,178	£4,409	£12,323	£18,640	£23,603	£63,153
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

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