Terraced
E16
2 beds
1 bath
Emerald Close, London E16
London, England · E16
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£12,190
↗ 11%After 5 Years
Change In Property Value
£49,073
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,690 | £17,107 | £17,535 | £83,974 |
| Total Expenses | £13,703 | £13,740 | £13,775 | £13,827 | £13,880 | £68,925 |
| Profit Before Tax | £2,497 | £2,703 | £2,915 | £3,280 | £3,654 | £15,049 |
| Profit After Tax | £2,023 | £2,190 | £2,361 | £2,657 | £2,960 | £12,190 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £2,026 | £9,390 | £15,213 | £19,759 | £14,875 | £61,263 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change