Terraced
E7
3 beds
2 baths
3 Bed Family Homes For Sale E7
London, England · E7
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£26,949
↗ 15%After 5 Years
Change In Property Value
£72,246
↗ 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 | £25,968 | £26,358 | £26,753 | £27,422 | £28,107 | £134,607 |
| Total Expenses | £20,150 | £20,201 | £20,251 | £20,328 | £20,407 | £101,337 |
| Profit Before Tax | £5,818 | £6,157 | £6,502 | £7,094 | £7,700 | £33,271 |
| Profit After Tax | £4,713 | £4,987 | £5,267 | £5,746 | £6,237 | £26,949 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £4,718 | £15,587 | £24,188 | £30,924 | £23,778 | £99,196 |
| 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