Terraced E11 6 beds 3 baths

Harold Road, London E11

London, England · E11

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£64,017

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 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	£55,380	£56,211	£57,616	£59,056	£60,828	£289,091
Total Expenses	£41,746	£41,840	£41,991	£42,146	£42,334	£210,057
Profit Before Tax	£13,635	£14,371	£15,625	£16,910	£18,494	£79,034
Profit After Tax	£11,044	£11,640	£12,656	£13,697	£14,980	£64,017
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£11,053	£11,649	£30,656	£45,828	£57,737	£156,923
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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