Flat
E17
3 beds
2 baths
For Sale Mixed Use, Commercial & Residential, Forest Road, London E17
London, England · E17
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£31,031
↗ 13%After 5 Years
Change In Property Value
£98,146
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,280 | £35,809 | £36,346 | £37,255 | £38,186 | £182,877 |
| Total Expenses | £28,694 | £28,797 | £28,892 | £29,024 | £29,160 | £144,567 |
| Profit Before Tax | £6,586 | £7,012 | £7,455 | £8,231 | £9,026 | £38,310 |
| Profit After Tax | £5,335 | £5,680 | £6,038 | £6,667 | £7,311 | £31,031 |
| Change In Property Value | £7 | £14,400 | £25,704 | £34,205 | £23,829 | £98,146 |
| Net Return | £5,342 | £20,080 | £31,743 | £40,872 | £31,141 | £129,177 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change