Detached E11 1 bed 1 bath

Steele Road, London E11

London, England · E11

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£3,617

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

35%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,396	£18,672	£19,139	£19,617	£20,206	£96,030
Total Expenses	£18,210	£18,249	£18,306	£18,365	£18,434	£91,564
Profit Before Tax	£186	£423	£833	£1,252	£1,771	£4,466
Profit After Tax	£151	£343	£674	£1,014	£1,435	£3,617
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£155	£347	£8,675	£15,295	£20,438	£44,909
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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