Terraced E16 2 beds 1 bath

Fleetwood Close, Beckton E16

London, England · E16

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£2,358

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 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	£19,128	£19,415	£19,900	£20,398	£21,010	£99,851
Total Expenses	£19,275	£19,315	£19,374	£19,435	£19,507	£96,905
Profit Before Tax	£-147	£100	£526	£963	£1,503	£2,945
Profit After Tax	£-147	£81	£426	£780	£1,217	£2,358
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£-142	£85	£8,926	£15,953	£21,408	£46,230
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