Semi Detached
E15
3 beds
3 baths
Idmiston Road, London E15
London, England · E15
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£24,854
↗ 10%After 5 Years
Change In Property Value
£102,236
↗ 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 | £33,000 | £33,495 | £33,997 | £34,847 | £35,719 | £171,058 |
| Total Expenses | £27,931 | £27,993 | £28,054 | £28,149 | £28,247 | £140,374 |
| Profit Before Tax | £5,069 | £5,502 | £5,944 | £6,698 | £7,472 | £30,684 |
| Profit After Tax | £4,106 | £4,456 | £4,814 | £5,426 | £6,052 | £24,854 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £4,113 | £19,457 | £31,590 | £41,056 | £30,874 | £127,090 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 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