Terraced
E15
3 beds
1 bath
Windmill Lane, London E15
London, England · E15
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£1,575
↗ 1%After 5 Years
Change In Property Value
£58,324
↗ 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 | £24,864 | £25,237 | £25,868 | £26,515 | £27,310 | £129,793 |
| Total Expenses | £25,403 | £25,452 | £25,525 | £25,601 | £25,691 | £127,672 |
| Profit Before Tax | £-539 | £-215 | £342 | £914 | £1,619 | £2,121 |
| Profit After Tax | £-539 | £-215 | £277 | £740 | £1,311 | £1,575 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £-533 | £-209 | £11,578 | £20,911 | £28,153 | £59,899 |
| 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