Flat E17 1 bed 1 bath

Pretoria Avenue, London E17

London, England · E17

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£1,410

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£24,537

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,087	£9,314	£9,547	£45,719
Total Expenses	£8,674	£8,737	£8,791	£8,856	£8,922	£43,979
Profit Before Tax	£147	£216	£295	£458	£625	£1,740
Profit After Tax	£119	£175	£239	£371	£506	£1,410
Change In Property Value	£2	£3,600	£6,426	£8,551	£5,957	£24,537
Net Return	£120	£3,775	£6,665	£8,922	£6,464	£25,946
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	47%

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