Semi Detached
E16
2 beds
1 bath
Otley Road, London E16
London, England · E16
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£2,638
↗ 2%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £20,379 | £20,421 | £20,483 | £20,547 | £20,622 | £102,453 |
| Profit Before Tax | £-123 | £139 | £590 | £1,054 | £1,626 | £3,286 |
| Profit After Tax | £-123 | £112 | £478 | £853 | £1,317 | £2,638 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-119 | £117 | £9,478 | £16,919 | £22,696 | £49,091 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change