Terraced
E11
3 beds
2 baths
Wigram Road, London, Loondon E11
London, England · E11
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£48,241
↗ 21%After 5 Years
Change In Property Value
£70,712
↗ 10%After 5 Years
Return On Investment
52%
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 | £42,156 | £42,788 | £43,858 | £44,954 | £46,303 | £220,060 |
| Total Expenses | £31,893 | £31,968 | £32,085 | £32,206 | £32,352 | £160,504 |
| Profit Before Tax | £10,263 | £10,821 | £11,773 | £12,748 | £13,952 | £59,556 |
| Profit After Tax | £8,313 | £8,765 | £9,536 | £10,326 | £11,301 | £48,241 |
| Change In Property Value | £7 | £7 | £13,700 | £24,455 | £32,543 | £70,712 |
| Net Return | £8,320 | £8,772 | £23,236 | £34,781 | £43,843 | £118,952 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change