Terraced
E13
3 beds
2 baths
Credon Road, Plaistow E13
London, England · E13
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£34,246
↗ 21%After 5 Years
Change In Property Value
£51,098
↗ 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 | £30,456 | £30,913 | £31,686 | £32,478 | £33,452 | £158,984 |
| Total Expenses | £23,185 | £23,242 | £23,330 | £23,420 | £23,528 | £116,705 |
| Profit Before Tax | £7,271 | £7,671 | £8,356 | £9,058 | £9,924 | £42,280 |
| Profit After Tax | £5,890 | £6,213 | £6,768 | £7,337 | £8,038 | £34,246 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £5,895 | £6,218 | £16,668 | £25,009 | £31,555 | £85,345 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change