Terraced
E13
3 beds
1 bath
Waghorn Road, London E13
London, England · E13
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£38,332
↗ 21%After 5 Years
Change In Property Value
£56,776
↗ 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 | £33,852 | £34,360 | £35,219 | £36,099 | £37,182 | £176,712 |
| Total Expenses | £25,706 | £25,769 | £25,865 | £25,964 | £26,083 | £129,388 |
| Profit Before Tax | £8,146 | £8,591 | £9,353 | £10,135 | £11,099 | £47,324 |
| Profit After Tax | £6,598 | £6,959 | £7,576 | £8,209 | £8,990 | £38,332 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,603 | £6,964 | £18,576 | £27,845 | £35,119 | £95,108 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change