Flat E17 3 beds 1 bath

West Avenue Road, London E17

London, England · E17

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£7,543

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£64,002

↗ 10%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,384	£30,840	£31,611	£32,401	£33,373	£158,609
Total Expenses	£29,637	£29,728	£29,849	£29,971	£30,111	£149,297
Profit Before Tax	£747	£1,111	£1,762	£2,430	£3,262	£9,312
Profit After Tax	£605	£900	£1,427	£1,968	£2,642	£7,543
Change In Property Value	£6	£6	£12,400	£22,134	£29,455	£64,002
Net Return	£611	£906	£13,828	£24,102	£32,097	£71,544
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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