Terraced
E13
2 beds
1 bath
Chadwin Road, London E13
London, England · E13
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£27,272
↗ 21%After 5 Years
Change In Property Value
£41,291
↗ 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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £18,831 | £18,880 | £18,953 | £19,028 | £19,117 | £94,809 |
| Profit Before Tax | £5,781 | £6,102 | £6,653 | £7,218 | £7,916 | £33,669 |
| Profit After Tax | £4,682 | £4,942 | £5,389 | £5,847 | £6,412 | £27,272 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £4,686 | £4,946 | £13,389 | £20,127 | £25,415 | £68,564 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change