Terraced
E6
2 beds
1 bath
Welbeck Road, London E6
London, England · E6
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£17,548
↗ 14%After 5 Years
Change In Property Value
£52,481
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,480 | £18,757 | £19,039 | £19,515 | £20,002 | £95,793 |
| Total Expenses | £14,735 | £14,776 | £14,814 | £14,872 | £14,931 | £74,128 |
| Profit Before Tax | £3,745 | £3,982 | £4,225 | £4,642 | £5,071 | £21,664 |
| Profit After Tax | £3,033 | £3,225 | £3,422 | £3,760 | £4,107 | £17,548 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £3,037 | £10,925 | £17,167 | £22,051 | £16,850 | £70,029 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change