Terraced
E16
1 bed
1 bath
Emerald Close, London E16
London, England · E16
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£10,810
↗ 11%After 5 Years
Change In Property Value
£44,302
↗ 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 | £14,628 | £14,847 | £15,070 | £15,447 | £15,833 | £75,825 |
| Total Expenses | £12,420 | £12,454 | £12,487 | £12,535 | £12,584 | £62,479 |
| Profit Before Tax | £2,208 | £2,393 | £2,583 | £2,912 | £3,249 | £13,346 |
| Profit After Tax | £1,789 | £1,939 | £2,093 | £2,359 | £2,632 | £10,810 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £1,792 | £8,439 | £13,695 | £17,799 | £13,388 | £55,113 |
| 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