Flat
E17
3 beds
1 bath
Thornbury Way, London E17
London, England · E17
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-6,488
↘ -17%After 5 Years
Change In Property Value
£12,904
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £7,571 | £7,627 | £7,685 | £7,745 | £7,807 | £38,435 |
| Profit Before Tax | £-1,451 | £-1,415 | £-1,318 | £-1,219 | £-1,085 | £-6,488 |
| Profit After Tax | £-1,451 | £-1,415 | £-1,318 | £-1,219 | £-1,085 | £-6,488 |
| Change In Property Value | £1 | £1 | £2,500 | £4,463 | £5,938 | £12,904 |
| Net Return | £-1,450 | £-1,414 | £1,182 | £3,244 | £4,853 | £6,416 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change