Terraced
E1
4 beds
1 bath
Mount Terrace, London E1
London, England · E1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£33,649
↗ 11%After 5 Years
Change In Property Value
£122,683
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,500 | £41,107 | £41,724 | £42,767 | £43,836 | £209,935 |
| Total Expenses | £33,508 | £33,581 | £33,653 | £33,767 | £33,885 | £168,393 |
| Profit Before Tax | £6,993 | £7,527 | £8,071 | £9,000 | £9,951 | £41,542 |
| Profit After Tax | £5,664 | £6,097 | £6,538 | £7,290 | £8,061 | £33,649 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £5,673 | £24,097 | £38,668 | £50,046 | £37,847 | £156,332 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change