Terraced E11 1 bed 1 bath

Elsham Road, London E11

London, England · E11

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£21,788

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

54%

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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£15,395	£15,436	£15,498	£15,561	£15,635	£77,525
Profit Before Tax	£4,609	£4,868	£5,314	£5,771	£6,336	£26,899
Profit After Tax	£3,733	£3,943	£4,304	£4,675	£5,133	£21,788
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,737	£3,946	£10,804	£16,277	£20,572	£55,337
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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