Flat E20 3 beds 2 baths

Triathlon Point, Madison Way, London E20

London, England · E20

Initial Investment

First Year

£256,250First Year

Profit From Rental Income

After 5 Years

£56,578

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£78,970

↗ 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	£49,392	£50,133	£51,386	£52,671	£54,251	£257,833
Total Expenses	£37,291	£37,411	£37,579	£37,751	£37,952	£187,983
Profit Before Tax	£12,101	£12,722	£13,807	£14,920	£16,299	£69,849
Profit After Tax	£9,802	£10,305	£11,184	£12,085	£13,202	£56,578
Change In Property Value	£8	£8	£15,300	£27,311	£36,343	£78,970
Net Return	£9,810	£10,313	£26,484	£39,396	£49,545	£135,548
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	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