Terraced
E12
2 beds
1 bath
Dore Avenue, Manor Park, London E12
London, England · E12
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£16,352
↗ 13%After 5 Years
Change In Property Value
£53,162
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,336 | £18,611 | £18,890 | £19,362 | £19,847 | £95,046 |
| Total Expenses | £14,882 | £14,922 | £14,960 | £15,018 | £15,077 | £74,858 |
| Profit Before Tax | £3,454 | £3,689 | £3,930 | £4,345 | £4,770 | £20,188 |
| Profit After Tax | £2,798 | £2,988 | £3,183 | £3,519 | £3,863 | £16,352 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £2,802 | £10,788 | £17,107 | £22,047 | £16,771 | £69,515 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change