Terraced
E12
3 beds
1 bath
Sherrard Road, London E12
London, England · E12
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£33,908
↗ 21%After 5 Years
Change In Property Value
£50,582
↗ 10%After 5 Years
Return On Investment
53%
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 | £30,156 | £30,608 | £31,374 | £32,158 | £33,123 | £157,418 |
| Total Expenses | £22,956 | £23,013 | £23,100 | £23,190 | £23,297 | £115,556 |
| Profit Before Tax | £7,200 | £7,595 | £8,273 | £8,968 | £9,826 | £41,862 |
| Profit After Tax | £5,832 | £6,152 | £6,701 | £7,264 | £7,959 | £33,908 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £5,837 | £6,157 | £16,501 | £24,758 | £31,238 | £84,490 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change