Terraced
E12
2 beds
2 baths
London E12
London, England · E12
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£36,120
↗ 21%After 5 Years
Change In Property Value
£53,679
↗ 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 | £32,004 | £32,484 | £33,296 | £34,129 | £35,152 | £167,065 |
| Total Expenses | £24,331 | £24,391 | £24,483 | £24,577 | £24,690 | £122,472 |
| Profit Before Tax | £7,673 | £8,093 | £8,813 | £9,551 | £10,462 | £44,593 |
| Profit After Tax | £6,215 | £6,555 | £7,139 | £7,737 | £8,474 | £36,120 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £6,220 | £6,561 | £17,539 | £26,301 | £33,178 | £89,799 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change