Flat E16 3 beds 3 baths

Guthrum Court, 1 Cavendish Square, Becton E16

London, England · E16

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£40,806

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

51%

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	£39,336	£39,926	£40,924	£41,947	£43,206	£205,339
Total Expenses	£30,730	£30,835	£30,978	£31,124	£31,293	£154,962
Profit Before Tax	£8,606	£9,091	£9,946	£10,823	£11,913	£50,378
Profit After Tax	£6,970	£7,363	£8,056	£8,767	£9,649	£40,806
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£6,977	£7,370	£20,556	£31,079	£39,342	£105,324
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

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