Terraced
E12
5 beds
3 baths
Salisbury Road, Manor Park, London E12
London, England · E12
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£46,413
↗ 21%After 5 Years
Change In Property Value
£68,131
↗ 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 | £40,620 | £41,229 | £42,260 | £43,317 | £44,616 | £212,042 |
| Total Expenses | £30,748 | £30,820 | £30,934 | £31,050 | £31,191 | £154,743 |
| Profit Before Tax | £9,873 | £10,409 | £11,326 | £12,266 | £13,425 | £57,299 |
| Profit After Tax | £7,997 | £8,432 | £9,174 | £9,936 | £10,874 | £46,413 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £8,003 | £8,438 | £22,375 | £33,498 | £42,229 | £114,543 |
| 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