Semi Detached
IG6
3 beds
2 baths
Tunstall Avenue IG6
London, England · IG6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£25,090
↗ 12%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,752 | £29,183 | £29,621 | £30,362 | £31,121 | £149,038 |
| Total Expenses | £23,485 | £23,540 | £23,594 | £23,679 | £23,765 | £118,063 |
| Profit Before Tax | £5,267 | £5,643 | £6,027 | £6,683 | £7,355 | £30,975 |
| Profit After Tax | £4,267 | £4,571 | £4,882 | £5,413 | £5,958 | £25,090 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £4,273 | £17,071 | £27,194 | £35,105 | £26,643 | £110,286 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change