Terraced
E15
3 beds
1 bath
Richford Road, Stratford, London E15
London, England · E15
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£1,388
↗ 1%After 5 Years
Change In Property Value
£55,743
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,116 | £24,719 | £25,337 | £26,097 | £124,030 |
| Total Expenses | £24,301 | £24,348 | £24,419 | £24,491 | £24,578 | £122,136 |
| Profit Before Tax | £-541 | £-231 | £301 | £846 | £1,519 | £1,894 |
| Profit After Tax | £-541 | £-231 | £244 | £685 | £1,231 | £1,388 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £-535 | £-226 | £11,044 | £19,964 | £26,885 | £57,131 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change