Terraced E12 3 beds 1 bath

Shelley Avenue, London E12

London, England · E12

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£33,524

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£50,066

↗ 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	£29,844	£30,292	£31,049	£31,825	£32,780	£155,790
Total Expenses	£22,727	£22,783	£22,870	£22,958	£23,064	£114,402
Profit Before Tax	£7,117	£7,509	£8,179	£8,867	£9,716	£41,388
Profit After Tax	£5,765	£6,082	£6,625	£7,182	£7,870	£33,524
Change In Property Value	£5	£5	£9,700	£17,315	£23,041	£50,066
Net Return	£5,770	£6,087	£16,326	£24,497	£30,911	£83,590
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	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