Terraced E12 6 beds 3 baths

Sibley Grove, London E12

London, England · E12

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£30,541

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£94,057

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,436	£32,923	£33,416	£34,252	£35,108	£168,135
Total Expenses	£25,944	£26,006	£26,065	£26,159	£26,255	£130,430
Profit Before Tax	£6,492	£6,917	£7,351	£8,093	£8,853	£37,705
Profit After Tax	£5,258	£5,603	£5,955	£6,555	£7,171	£30,541
Change In Property Value	£7	£13,800	£24,633	£32,780	£22,837	£94,057
Net Return	£5,265	£19,403	£30,588	£39,335	£30,007	£124,598
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%

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