Terraced
E13
3 beds
1 bath
Fentons Avenue, London E13
London, England · E13
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£25,727
↗ 17%After 5 Years
Change In Property Value
£64,749
↗ 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 | £18,158 | £18,206 | £18,252 | £18,324 | £18,397 | £91,338 |
| Profit Before Tax | £5,590 | £5,898 | £6,213 | £6,753 | £7,307 | £31,762 |
| Profit After Tax | £4,528 | £4,778 | £5,033 | £5,470 | £5,919 | £25,727 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £4,533 | £14,278 | £21,990 | £28,036 | £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