Terraced
E4
2 beds
1 bath
Stapleford Close, Chingford, London E4
London, England · E4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£10,741
↗ 8%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,196 | £17,454 | £17,716 | £18,159 | £18,613 | £89,137 |
| Total Expenses | £15,090 | £15,128 | £15,164 | £15,219 | £15,275 | £75,876 |
| Profit Before Tax | £2,106 | £2,326 | £2,551 | £2,940 | £3,337 | £13,261 |
| Profit After Tax | £1,706 | £1,884 | £2,067 | £2,381 | £2,703 | £10,741 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £1,710 | £9,884 | £16,347 | £21,384 | £15,942 | £65,267 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change