Terraced E12 3 beds 2 baths

Shakespeare Crescent, Manor Park, London E12

London, England · E12

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£40,499

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£35,688	£36,223	£37,129	£38,057	£39,199	£186,296
Total Expenses	£27,080	£27,145	£27,247	£27,350	£27,475	£136,298
Profit Before Tax	£8,608	£9,078	£9,882	£10,707	£11,724	£49,998
Profit After Tax	£6,972	£7,353	£8,005	£8,672	£9,496	£40,499
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£6,978	£7,359	£19,605	£29,379	£37,050	£100,371
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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