Terraced
E13
5 beds
3 baths
Perth Road, London E13
London, England · E13
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£25,734
↗ 17%After 5 Years
Change In Property Value
£64,742
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,748 | £24,104 | £24,466 | £25,077 | £25,704 | £123,100 |
| Total Expenses | £18,156 | £18,204 | £18,251 | £18,322 | £18,396 | £91,330 |
| Profit Before Tax | £5,592 | £5,900 | £6,215 | £6,755 | £7,309 | £31,770 |
| Profit After Tax | £4,529 | £4,779 | £5,034 | £5,472 | £5,920 | £25,734 |
| Change In Property Value | £5 | £9,499 | £16,956 | £22,563 | £15,719 | £64,742 |
| Net Return | £4,534 | £14,278 | £21,990 | £28,035 | £21,639 | £90,476 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change