Detached
E2
5 beds
3 baths
Paradise Row, London E2
London, England · E2
View property listing
Initial Investment
£414,250First YearProfit From Rental Income
£44,776
↗ 11%After 5 Years
Change In Property Value
£160,851
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,100 | £53,897 | £54,705 | £56,073 | £57,474 | £275,248 |
| Total Expenses | £43,777 | £43,869 | £43,960 | £44,107 | £44,258 | £219,970 |
| Profit Before Tax | £9,324 | £10,028 | £10,745 | £11,966 | £13,217 | £55,279 |
| Profit After Tax | £7,552 | £8,123 | £8,704 | £9,692 | £10,705 | £44,776 |
| Change In Property Value | £12 | £23,600 | £42,126 | £56,058 | £39,054 | £160,851 |
| Net Return | £7,564 | £31,723 | £50,830 | £65,750 | £49,759 | £205,626 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change