Semi Detached
E15
3 beds
1 bath
Buckingham Road, London E15
London, England · E15
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£19,460
↗ 10%After 5 Years
Change In Property Value
£81,788
↗ 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 | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £22,445 | £22,497 | £22,548 | £22,626 | £22,706 | £112,822 |
| Profit Before Tax | £3,955 | £4,299 | £4,650 | £5,252 | £5,868 | £24,025 |
| Profit After Tax | £3,204 | £3,482 | £3,767 | £4,254 | £4,753 | £19,460 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £3,210 | £15,482 | £25,187 | £32,758 | £24,611 | £101,248 |
| 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