Semi Detached
E15
4 beds
4 baths
Louise Road, London E15
London, England · E15
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£26,637
↗ 10%After 5 Years
Change In Property Value
£109,051
↗ 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 | £35,196 | £35,724 | £36,260 | £37,166 | £38,095 | £182,441 |
| Total Expenses | £29,760 | £29,825 | £29,889 | £29,990 | £30,093 | £149,556 |
| Profit Before Tax | £5,436 | £5,899 | £6,371 | £7,176 | £8,002 | £32,885 |
| Profit After Tax | £4,403 | £4,778 | £5,161 | £5,813 | £6,482 | £26,637 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £4,411 | £20,778 | £33,721 | £43,819 | £32,959 | £135,688 |
| 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