Terraced
E12
5 beds
3 baths
Salisbury Road, Manor Park, London E12
London, England · E12
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£29,100
↗ 13%After 5 Years
Change In Property Value
£89,967
↗ 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 | £31,020 | £31,485 | £31,958 | £32,757 | £33,575 | £160,795 |
| Total Expenses | £24,838 | £24,897 | £24,954 | £25,044 | £25,137 | £124,869 |
| Profit Before Tax | £6,183 | £6,589 | £7,004 | £7,712 | £8,439 | £35,926 |
| Profit After Tax | £5,008 | £5,337 | £5,673 | £6,247 | £6,835 | £29,100 |
| Change In Property Value | £7 | £13,200 | £23,562 | £31,355 | £21,844 | £89,967 |
| Net Return | £5,014 | £18,537 | £29,235 | £37,601 | £28,679 | £119,067 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change