Semi Detached
E15
4 beds
4 baths
Louise Road, London E15
London, England · E15
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£3,150
↗ 1%After 5 Years
Change In Property Value
£82,583
↗ 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 | £35,196 | £35,724 | £36,617 | £37,532 | £38,658 | £183,728 |
| Total Expenses | £35,760 | £35,824 | £35,924 | £36,026 | £36,150 | £179,684 |
| Profit Before Tax | £-564 | £-100 | £693 | £1,506 | £2,509 | £4,044 |
| Profit After Tax | £-564 | £-100 | £561 | £1,220 | £2,032 | £3,150 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-556 | £-92 | £16,562 | £29,780 | £40,038 | £85,733 |
| 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