Terraced
E13
5 beds
3 baths
Barking Road, London E13
London, England · E13
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£53,003
↗ 21%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
52%
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 | £46,152 | £46,844 | £48,015 | £49,216 | £50,692 | £240,920 |
| Total Expenses | £34,871 | £34,952 | £35,080 | £35,211 | £35,369 | £175,484 |
| Profit Before Tax | £11,281 | £11,892 | £12,935 | £14,005 | £15,323 | £65,436 |
| Profit After Tax | £9,137 | £9,633 | £10,478 | £11,344 | £12,412 | £53,003 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £9,145 | £9,640 | £25,478 | £38,119 | £48,042 | £130,424 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change