Terraced E17 2 beds 2 baths

Daventry Avenue, London, Greater London E17

London, England · E17

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£14,638

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,848	£32,326	£33,134	£33,962	£34,981	£166,251
Total Expenses	£29,474	£29,533	£29,624	£29,718	£29,831	£148,180
Profit Before Tax	£2,374	£2,793	£3,509	£4,244	£5,150	£18,071
Profit After Tax	£1,923	£2,262	£2,843	£3,438	£4,172	£14,638
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£1,930	£2,269	£15,843	£26,643	£35,052	£81,736
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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