Terraced
E12
6 beds
2 baths
High Street North, London E12
London, England · E12
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£56,321
↗ 21%After 5 Years
Change In Property Value
£82,067
↗ 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 | £48,924 | £49,658 | £50,899 | £52,172 | £53,737 | £255,390 |
| Total Expenses | £36,934 | £37,019 | £37,154 | £37,292 | £37,459 | £185,858 |
| Profit Before Tax | £11,990 | £12,639 | £13,746 | £14,880 | £16,278 | £69,532 |
| Profit After Tax | £9,712 | £10,238 | £11,134 | £12,053 | £13,185 | £56,321 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £9,720 | £10,245 | £27,034 | £40,435 | £50,953 | £138,388 |
| 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