Terraced E17 3 beds 1 bath

Ascham End, London E17

London, England · E17

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£18,999

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£52,481

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,864	£19,147	£19,434	£19,920	£20,418	£97,783
Total Expenses	£14,774	£14,815	£14,854	£14,913	£14,973	£74,328
Profit Before Tax	£4,090	£4,332	£4,581	£5,007	£5,445	£23,456
Profit After Tax	£3,313	£3,509	£3,710	£4,056	£4,410	£18,999
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£3,317	£11,209	£17,455	£22,346	£17,153	£71,480
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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