Terraced
E8
4 beds
2 baths
Laurel Street, London E8
London, England · E8
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£38,078
↗ 13%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,948 | £40,547 | £41,155 | £42,184 | £43,239 | £207,074 |
| Total Expenses | £31,844 | £31,916 | £31,987 | £32,100 | £32,217 | £160,063 |
| Profit Before Tax | £8,104 | £8,631 | £9,168 | £10,084 | £11,022 | £47,010 |
| Profit After Tax | £6,565 | £6,991 | £7,426 | £8,168 | £8,928 | £38,078 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £6,573 | £23,991 | £37,772 | £48,549 | £37,060 | £153,945 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change