Detached
E4
3 beds
1 bath
Mayfield Road, North Chingford E4
London, England · E4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£13,166
↗ 9%After 5 Years
Change In Property Value
£64,749
↗ 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 | £20,424 | £20,730 | £21,041 | £21,567 | £22,107 | £105,870 |
| Total Expenses | £17,826 | £17,869 | £17,910 | £17,973 | £18,038 | £89,615 |
| Profit Before Tax | £2,598 | £2,862 | £3,131 | £3,594 | £4,069 | £16,255 |
| Profit After Tax | £2,105 | £2,318 | £2,536 | £2,911 | £3,296 | £13,166 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £2,110 | £11,818 | £19,494 | £25,477 | £19,017 | £77,915 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 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