Terraced E7 6 beds 3 baths

Ham Park Road, London E7

London, England · E7

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£30,803

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£81,782

↗ 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	£29,400	£29,841	£30,289	£31,046	£31,822	£152,397
Total Expenses	£22,743	£22,800	£22,855	£22,941	£23,029	£114,369
Profit Before Tax	£6,657	£7,041	£7,434	£8,105	£8,793	£38,028
Profit After Tax	£5,392	£5,703	£6,021	£6,565	£7,122	£30,803
Change In Property Value	£6	£11,999	£21,418	£28,502	£19,856	£81,782
Net Return	£5,398	£17,702	£27,440	£35,067	£26,978	£112,585
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change