Terraced
IG3
5 beds
2 baths
Aberdour Rd, Seven Kings IG3
London, England · IG3
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£59,126
↗ 20%After 5 Years
Change In Property Value
£119,275
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,380 | £47,076 | £47,782 | £48,976 | £50,201 | £240,415 |
| Total Expenses | £33,291 | £33,373 | £33,454 | £33,584 | £33,717 | £167,419 |
| Profit Before Tax | £13,089 | £13,703 | £14,328 | £15,392 | £16,484 | £72,995 |
| Profit After Tax | £10,602 | £11,099 | £11,605 | £12,468 | £13,352 | £59,126 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £10,611 | £28,599 | £42,843 | £54,036 | £42,311 | £178,401 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change