Terraced
E12
3 beds
2 baths
London E12
London, England · E12
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£23,424
↗ 13%After 5 Years
Change In Property Value
£73,610
↗ 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 | £25,380 | £25,761 | £26,147 | £26,801 | £27,471 | £131,559 |
| Total Expenses | £20,413 | £20,463 | £20,512 | £20,588 | £20,665 | £102,641 |
| Profit Before Tax | £4,968 | £5,298 | £5,635 | £6,213 | £6,805 | £28,919 |
| Profit After Tax | £4,024 | £4,291 | £4,564 | £5,033 | £5,512 | £23,424 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £4,029 | £15,091 | £23,843 | £30,686 | £23,384 | £97,034 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 13% | 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