Detached
E13
3 beds
1 bath
Meredith Street, London E13
London, England · E13
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£40,336
↗ 28%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
59%
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 | £30,156 | £30,608 | £31,374 | £32,158 | £33,123 | £157,418 |
| Total Expenses | £21,369 | £21,426 | £21,513 | £21,603 | £21,710 | £107,621 |
| Profit Before Tax | £8,787 | £9,182 | £9,860 | £10,555 | £11,413 | £49,797 |
| Profit After Tax | £7,117 | £7,438 | £7,987 | £8,550 | £9,244 | £40,336 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £7,122 | £7,442 | £16,987 | £24,615 | £30,623 | £86,788 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change