Flat E17 3 beds 1 bath

Penrhyn Avenue, London E17

London, England · E17

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£7,012

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£29,400	£29,841	£30,587	£31,352	£32,292	£153,472
Total Expenses	£28,745	£28,835	£28,953	£29,073	£29,210	£144,815
Profit Before Tax	£655	£1,006	£1,634	£2,279	£3,083	£8,657
Profit After Tax	£531	£815	£1,324	£1,846	£2,497	£7,012
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£537	£821	£13,324	£23,266	£31,001	£68,949
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