Terraced
E12
3 beds
1 bath
Rectory Road, Manor Park E12
London, England · E12
View property listing
Initial Investment
£154,747First YearProfit From Rental Income
£20,332
↗ 13%After 5 Years
Change In Property Value
£64,748
↗ 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 | £22,320 | £22,655 | £22,995 | £23,569 | £24,159 | £115,698 |
| Total Expenses | £18,015 | £18,061 | £18,105 | £18,173 | £18,243 | £90,597 |
| Profit Before Tax | £4,305 | £4,594 | £4,889 | £5,396 | £5,916 | £25,101 |
| Profit After Tax | £3,487 | £3,721 | £3,960 | £4,371 | £4,792 | £20,332 |
| Change In Property Value | £5 | £9,500 | £16,957 | £22,566 | £15,721 | £64,748 |
| Net Return | £3,492 | £13,221 | £20,918 | £26,937 | £20,513 | £85,080 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change