Flat E15 3 beds 2 baths

Hawthorn House, Forrester Way, London E15

London, England · E15

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£57,344

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,960	£49,694	£50,937	£52,210	£53,776	£255,578
Total Expenses	£36,652	£36,772	£36,939	£37,110	£37,309	£184,782
Profit Before Tax	£12,308	£12,923	£13,998	£15,100	£16,467	£70,796
Profit After Tax	£9,969	£10,467	£11,338	£12,231	£13,338	£57,344
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£9,977	£10,475	£26,339	£39,007	£48,969	£134,766
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change