Terraced
E7
3 beds
1 bath
Studley Road, London E7
London, England · E7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£22,591
↗ 15%After 5 Years
Change In Property Value
£61,341
↗ 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 | £22,056 | £22,387 | £22,723 | £23,291 | £23,873 | £114,329 |
| Total Expenses | £17,184 | £17,230 | £17,274 | £17,341 | £17,410 | £86,439 |
| Profit Before Tax | £4,872 | £5,157 | £5,449 | £5,950 | £6,463 | £27,890 |
| Profit After Tax | £3,946 | £4,177 | £4,414 | £4,819 | £5,235 | £22,591 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £3,951 | £13,177 | £20,479 | £26,197 | £20,129 | £83,932 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 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