Flat E17 3 beds 1 bath

Thornbury Way, London E17

London, England · E17

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£2,189

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£12,904

↗ 10%After 5 Years

Return On Investment

39%

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	£8,076	£8,197	£8,402	£8,612	£8,870	£42,158
Total Expenses	£7,767	£7,825	£7,889	£7,953	£8,022	£39,456
Profit Before Tax	£309	£372	£514	£659	£849	£2,702
Profit After Tax	£250	£301	£416	£534	£687	£2,189
Change In Property Value	£1	£1	£2,500	£4,463	£5,938	£12,904
Net Return	£252	£303	£2,916	£4,996	£6,626	£15,092
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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