Terraced
E13
3 beds
1 bath
Anne Street, London E13
London, England · E13
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£24,269
↗ 17%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £17,229 | £17,275 | £17,320 | £17,388 | £17,458 | £86,669 |
| Profit Before Tax | £5,271 | £5,562 | £5,861 | £6,372 | £6,896 | £29,962 |
| Profit After Tax | £4,270 | £4,506 | £4,747 | £5,161 | £5,585 | £24,269 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £4,274 | £13,506 | £20,812 | £26,539 | £20,479 | £85,610 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change