Flat E17 3 beds 1 bath

Thornbury Way, London E17

London, England · E17

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-2,007

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£17,039

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,120	£6,212	£6,305	£6,463	£6,624	£31,724
Total Expenses	£6,634	£6,693	£6,743	£6,801	£6,860	£33,731
Profit Before Tax	£-514	£-481	£-438	£-338	£-236	£-2,007
Profit After Tax	£-514	£-481	£-438	£-338	£-236	£-2,007
Change In Property Value	£1	£2,500	£4,463	£5,938	£4,137	£17,039
Net Return	£-513	£2,019	£4,024	£5,600	£3,901	£15,032
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	-1%	5%	10%	15%	10%	39%

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