Terraced
E13
2 beds
1 bath
Olive Road, London E13
London, England · E13
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£19,293
↗ 17%After 5 Years
Change In Property Value
£49,755
↗ 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 | £18,252 | £18,526 | £18,804 | £19,274 | £19,756 | £94,611 |
| Total Expenses | £14,069 | £14,109 | £14,147 | £14,204 | £14,263 | £70,793 |
| Profit Before Tax | £4,183 | £4,417 | £4,657 | £5,069 | £5,492 | £23,818 |
| Profit After Tax | £3,388 | £3,578 | £3,772 | £4,106 | £4,449 | £19,293 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £3,392 | £10,878 | £16,803 | £21,446 | £16,529 | £69,047 |
| 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