Flat E16 3 beds 2 baths

Guthrum Court, London E16

London, England · E16

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£-2,982

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£58,840

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,656	£26,041	£26,692	£27,359	£28,180	£133,928
Total Expenses	£27,180	£27,265	£27,373	£27,483	£27,608	£136,910
Profit Before Tax	£-1,524	£-1,224	£-681	£-124	£572	£-2,982
Profit After Tax	£-1,524	£-1,224	£-681	£-124	£572	£-2,982
Change In Property Value	£6	£6	£11,400	£20,349	£27,079	£58,840
Net Return	£-1,519	£-1,218	£10,719	£20,225	£27,651	£55,858
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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