Terraced
E20
3 beds
2 baths
Potters Row, London E20
London, England · E20
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£41,387
↗ 12%After 5 Years
Change In Property Value
£136,314
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,996 | £46,686 | £47,386 | £48,571 | £49,785 | £238,424 |
| Total Expenses | £37,275 | £37,356 | £37,436 | £37,565 | £37,697 | £187,330 |
| Profit Before Tax | £8,721 | £9,330 | £9,950 | £11,006 | £12,088 | £51,094 |
| Profit After Tax | £7,064 | £7,557 | £8,059 | £8,915 | £9,791 | £41,387 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £7,074 | £27,557 | £43,760 | £56,422 | £42,888 | £177,701 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change