Terraced
E15
3 beds
1 bath
Faringford Road, London E15
London, England · E15
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£1,182
↗ 1%After 5 Years
Change In Property Value
£52,647
↗ 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 | £22,440 | £22,777 | £23,346 | £23,930 | £24,648 | £117,140 |
| Total Expenses | £22,978 | £23,023 | £23,091 | £23,160 | £23,243 | £115,496 |
| Profit Before Tax | £-538 | £-247 | £255 | £769 | £1,405 | £1,644 |
| Profit After Tax | £-538 | £-247 | £206 | £623 | £1,138 | £1,182 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £-533 | £-242 | £10,407 | £18,830 | £25,367 | £53,829 |
| 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