Terraced E11 3 beds 2 baths

Wigram Road, London, Loondon E11

London, England · E11

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£27,701

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£93,375

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,512	£31,985	£32,464	£33,276	£34,108	£163,345
Total Expenses	£25,691	£25,751	£25,809	£25,901	£25,995	£129,146
Profit Before Tax	£5,821	£6,234	£6,655	£7,375	£8,113	£34,199
Profit After Tax	£4,715	£5,049	£5,391	£5,974	£6,572	£27,701
Change In Property Value	£7	£13,700	£24,455	£32,542	£22,671	£93,375
Net Return	£4,722	£18,750	£29,846	£38,516	£29,243	£121,076
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change