Flat
E17
3 beds
2 baths
For Sale Mixed Use, Commercial & Residential, Forest Road, London E17
London, England · E17
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£52,758
↗ 22%After 5 Years
Change In Property Value
£74,325
↗ 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 | £46,488 | £47,185 | £48,365 | £49,574 | £51,061 | £242,674 |
| Total Expenses | £35,215 | £35,331 | £35,491 | £35,656 | £35,848 | £177,541 |
| Profit Before Tax | £11,273 | £11,855 | £12,873 | £13,918 | £15,214 | £65,133 |
| Profit After Tax | £9,131 | £9,602 | £10,428 | £11,273 | £12,323 | £52,758 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £9,138 | £9,610 | £24,828 | £36,978 | £46,528 | £127,082 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change