Semi Detached E4 3 beds 0 baths

Yardley Lane, London E4

London, England · E4

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£15,591

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£23,652	£24,007	£24,367	£24,976	£25,600	£122,602
Total Expenses	£20,561	£20,609	£20,656	£20,727	£20,800	£103,354
Profit Before Tax	£3,091	£3,397	£3,711	£4,249	£4,800	£19,248
Profit After Tax	£2,503	£2,752	£3,006	£3,442	£3,888	£15,591
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£2,509	£13,752	£22,641	£29,571	£22,091	£90,564
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	16%	12%	50%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change