Terraced E12 3 beds 1 bath

Strone Road, London E12

London, England · E12

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£32,418

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 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	£28,920	£29,354	£30,088	£30,840	£31,765	£150,966
Total Expenses	£22,039	£22,094	£22,178	£22,264	£22,368	£110,944
Profit Before Tax	£6,881	£7,260	£7,909	£8,575	£9,397	£40,023
Profit After Tax	£5,573	£5,880	£6,407	£6,946	£7,612	£32,418
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£5,578	£5,885	£15,807	£23,725	£29,940	£80,936
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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