Flat E17 1 bed 1 bath

22 Courtenay Mews, London E17

London, England · E17

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£1,966

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£25,900

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,312	£9,452	£9,593	£9,833	£10,079	£48,270
Total Expenses	£9,044	£9,108	£9,164	£9,229	£9,297	£45,843
Profit Before Tax	£268	£343	£430	£604	£782	£2,427
Profit After Tax	£217	£278	£348	£489	£634	£1,966
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£219	£4,078	£7,131	£9,515	£6,922	£27,866
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%

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