Flat E17 1 bed 1 bath

Pretoria Avenue, London E17

London, England · E17

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-4,713

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£18,581

↗ 10%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,176	£9,406	£9,688	£46,042
Total Expenses	£10,024	£10,083	£10,148	£10,215	£10,286	£50,755
Profit Before Tax	£-1,204	£-1,130	£-972	£-809	£-598	£-4,713
Profit After Tax	£-1,204	£-1,130	£-972	£-809	£-598	£-4,713
Change In Property Value	£2	£2	£3,600	£6,426	£8,551	£18,581
Net Return	£-1,202	£-1,129	£2,628	£5,617	£7,953	£13,868
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	-2%	-2%	5%	10%	14%	25%

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