Terraced
E12
6 beds
2 baths
High Street North, Manor Park, London E12
London, England · E12
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£63,679
↗ 21%After 5 Years
Change In Property Value
£92,390
↗ 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 | £55,080 | £55,906 | £57,304 | £58,736 | £60,499 | £287,525 |
| Total Expenses | £41,517 | £41,611 | £41,762 | £41,916 | £42,103 | £208,909 |
| Profit Before Tax | £13,563 | £14,295 | £15,542 | £16,820 | £18,396 | £78,616 |
| Profit After Tax | £10,986 | £11,579 | £12,589 | £13,625 | £14,901 | £63,679 |
| Change In Property Value | £9 | £9 | £17,900 | £31,952 | £42,519 | £92,390 |
| Net Return | £10,995 | £11,588 | £30,489 | £45,577 | £57,420 | £156,069 |
| 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