Flat E15 1 bed 1 bath

Hawthorn House, Forrester Way, London E15

London, England · E15

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£31,023

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

53%

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	£29,376	£29,817	£30,562	£31,326	£32,266	£153,347
Total Expenses	£22,791	£22,881	£22,999	£23,119	£23,256	£115,047
Profit Before Tax	£6,585	£6,935	£7,563	£8,207	£9,010	£38,300
Profit After Tax	£5,334	£5,618	£6,126	£6,648	£7,298	£31,023
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£5,338	£5,622	£15,126	£22,713	£28,677	£77,476
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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