Terraced E17 4 beds 2 baths

Markhouse Road, London E17

London, England · E17

Initial Investment

First Year

£202,000First Year

Profit From Rental Income

After 5 Years

£13,622

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£62,969

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,892	£30,340	£31,099	£31,876	£32,833	£156,040
Total Expenses	£27,691	£27,747	£27,834	£27,923	£28,029	£139,224
Profit Before Tax	£2,201	£2,593	£3,265	£3,954	£4,804	£16,817
Profit After Tax	£1,783	£2,100	£2,645	£3,203	£3,891	£13,622
Change In Property Value	£6	£6	£12,200	£21,777	£28,980	£62,969
Net Return	£1,789	£2,107	£14,845	£24,980	£32,871	£76,591
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change