Terraced E13 2 beds 2 baths

Kingsland Road, London E13

London, England · E13

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£28,762

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 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	£25,848	£26,236	£26,892	£27,564	£28,391	£134,930
Total Expenses	£19,748	£19,799	£19,875	£19,953	£20,046	£99,421
Profit Before Tax	£6,100	£6,437	£7,017	£7,611	£8,344	£35,509
Profit After Tax	£4,941	£5,214	£5,684	£6,165	£6,759	£28,762
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£4,945	£5,218	£14,084	£21,159	£26,712	£72,118
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	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