Flat E17 1 bed 1 bath

Stocksfield Road, London E17

London, England · E17

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£20,377

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£19,613

↗ 10%After 5 Years

Return On Investment

69%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£11,098	£11,168	£11,250	£11,335	£11,427	£56,278
Profit Before Tax	£4,502	£4,666	£4,980	£5,301	£5,707	£25,156
Profit After Tax	£3,646	£3,780	£4,034	£4,294	£4,623	£20,377
Change In Property Value	£2	£2	£3,800	£6,783	£9,026	£19,613
Net Return	£3,648	£3,782	£7,834	£11,077	£13,649	£39,990
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	6%	7%	14%	19%	24%	69%

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