Terraced E16 2 beds 1 bath

Fleetwood Close, London E16

London, England · E16

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£2,078

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£18,170	£18,209	£18,265	£18,323	£18,391	£91,357
Profit Before Tax	£-170	£61	£462	£872	£1,380	£2,605
Profit After Tax	£-170	£50	£374	£706	£1,118	£2,078
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-166	£54	£8,374	£14,987	£20,121	£43,369
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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