Terraced E16 3 beds 2 baths

Varley Road, London E16

London, England · E16

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£2,292

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 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	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£19,054	£19,093	£19,152	£19,212	£19,283	£95,794
Profit Before Tax	£-154	£90	£511	£942	£1,476	£2,866
Profit After Tax	£-154	£73	£414	£763	£1,196	£2,292
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£-149	£77	£8,814	£15,758	£21,149	£45,648
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