Terraced E12 3 beds 1 bath

Sherrard Road, London E12

London, England · E12

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£32,802

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£29,232	£29,670	£30,412	£31,173	£32,108	£152,595
Total Expenses	£22,269	£22,324	£22,409	£22,496	£22,600	£112,098
Profit Before Tax	£6,963	£7,346	£8,003	£8,676	£9,507	£40,497
Profit After Tax	£5,640	£5,951	£6,483	£7,028	£7,701	£32,802
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£5,645	£5,955	£15,983	£23,986	£30,267	£81,836
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