Terraced
E4
5 beds
3 baths
Royston Avenue, London E4
London, England · E4
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£16,369
↗ 9%After 5 Years
Change In Property Value
£78,381
↗ 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 | £24,720 | £25,091 | £25,467 | £26,104 | £26,756 | £128,138 |
| Total Expenses | £21,473 | £21,522 | £21,570 | £21,644 | £21,720 | £107,929 |
| Profit Before Tax | £3,247 | £3,569 | £3,897 | £4,460 | £5,036 | £20,209 |
| Profit After Tax | £2,630 | £2,891 | £3,157 | £3,612 | £4,079 | £16,369 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £2,636 | £14,391 | £23,684 | £30,929 | £23,110 | £94,750 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 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