Terraced E13 2 beds 1 bath

Sutton Court Road, London E13

London, England · E13

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£28,378

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£42,840

↗ 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	£25,536	£25,919	£26,567	£27,231	£28,048	£133,301
Total Expenses	£19,519	£19,569	£19,644	£19,721	£19,814	£98,267
Profit Before Tax	£6,017	£6,351	£6,923	£7,510	£8,234	£35,035
Profit After Tax	£4,874	£5,144	£5,608	£6,083	£6,670	£28,378
Change In Property Value	£4	£4	£8,300	£14,816	£19,716	£42,840
Net Return	£4,878	£5,148	£13,908	£20,899	£26,385	£71,218
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