Terraced
E13
3 beds
1 bath
Fentons Avenue, London E13
London, England · E13
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£31,312
↗ 21%After 5 Years
Change In Property Value
£46,969
↗ 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 | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £21,352 | £21,405 | £21,487 | £21,571 | £21,671 | £107,486 |
| Profit Before Tax | £6,644 | £7,011 | £7,639 | £8,284 | £9,079 | £38,657 |
| Profit After Tax | £5,382 | £5,679 | £6,188 | £6,710 | £7,354 | £31,312 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £5,386 | £5,683 | £15,288 | £22,954 | £28,970 | £78,281 |
| 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