Terraced E12 2 beds 2 baths

London E12

London, England · E12

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£22,493

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£70,883

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,444	£24,811	£25,183	£25,812	£26,458	£126,708
Total Expenses	£19,675	£19,725	£19,772	£19,845	£19,921	£98,938
Profit Before Tax	£4,769	£5,086	£5,411	£5,967	£6,537	£27,769
Profit After Tax	£3,863	£4,120	£4,383	£4,833	£5,295	£22,493
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£3,868	£14,520	£22,947	£29,537	£22,505	£93,377
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%

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