Terraced
E11
6 beds
3 baths
Harold Road E11
London, England · E11
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£35,954
↗ 12%After 5 Years
Change In Property Value
£119,275
↗ 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 | £40,248 | £40,852 | £41,464 | £42,501 | £43,564 | £208,629 |
| Total Expenses | £32,678 | £32,751 | £32,822 | £32,936 | £33,053 | £164,241 |
| Profit Before Tax | £7,570 | £8,101 | £8,642 | £9,565 | £10,510 | £44,388 |
| Profit After Tax | £6,132 | £6,562 | £7,000 | £7,747 | £8,513 | £35,954 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £6,141 | £24,062 | £38,238 | £49,316 | £37,473 | £155,229 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change