Terraced
E15
3 beds
1 bath
Windmill Lane, London E15
London, England · E15
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£18,216
↗ 10%After 5 Years
Change In Property Value
£77,017
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,864 | £25,237 | £25,616 | £26,256 | £26,912 | £128,885 |
| Total Expenses | £21,165 | £21,215 | £21,263 | £21,338 | £21,414 | £106,395 |
| Profit Before Tax | £3,699 | £4,022 | £4,352 | £4,918 | £5,498 | £22,490 |
| Profit After Tax | £2,996 | £3,258 | £3,525 | £3,984 | £4,454 | £18,216 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £3,002 | £14,558 | £23,696 | £30,825 | £23,153 | £95,234 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change