Semi Detached
E12
2 beds
2 baths
London E12
London, England · E12
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£44,604
↗ 27%After 5 Years
Change In Property Value
£52,130
↗ 10%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £23,896 | £23,958 | £24,054 | £24,152 | £24,270 | £120,330 |
| Profit Before Tax | £9,704 | £10,146 | £10,903 | £11,678 | £12,635 | £55,067 |
| Profit After Tax | £7,860 | £8,218 | £8,831 | £9,459 | £10,234 | £44,604 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £7,865 | £8,223 | £18,931 | £27,488 | £34,226 | £96,734 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 17% | 21% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change