Flat E17 0 beds 0 baths

Blackhorse Lane, London E17

London, England · E17

Initial Investment

First Year

£374,250First Year

Profit From Rental Income

After 5 Years

£83,366

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£111,487

↗ 10%After 5 Years

Return On Investment

52%

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	£69,732	£70,778	£72,547	£74,361	£76,592	£364,010
Total Expenses	£51,822	£51,973	£52,193	£52,418	£52,684	£261,089
Profit Before Tax	£17,910	£18,805	£20,355	£21,943	£23,908	£102,921
Profit After Tax	£14,507	£15,232	£16,487	£17,774	£19,366	£83,366
Change In Property Value	£11	£11	£21,600	£38,557	£51,308	£111,487
Net Return	£14,518	£15,243	£38,088	£56,331	£70,674	£194,853
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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