Terraced
E17
2 beds
2 baths
Daventry Avenue, London, Greater London E17
London, England · E17
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£33,532
↗ 16%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,848 | £32,326 | £32,811 | £33,631 | £34,472 | £165,087 |
| Total Expenses | £24,599 | £24,659 | £24,718 | £24,810 | £24,905 | £123,690 |
| Profit Before Tax | £7,249 | £7,667 | £8,093 | £8,821 | £9,567 | £41,397 |
| Profit After Tax | £5,872 | £6,210 | £6,555 | £7,145 | £7,749 | £33,532 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £5,879 | £19,210 | £29,761 | £38,024 | £29,262 | £122,136 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change