Semi Detached
E14
3 beds
2 baths
Lockesfield Place, London E14
London, England · E14
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£62,092
↗ 24%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
55%
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 | £49,596 | £50,340 | £51,598 | £52,888 | £54,475 | £258,898 |
| Total Expenses | £36,208 | £36,294 | £36,430 | £36,570 | £36,740 | £182,241 |
| Profit Before Tax | £13,388 | £14,046 | £15,168 | £16,318 | £17,736 | £76,657 |
| Profit After Tax | £10,845 | £11,378 | £12,286 | £13,218 | £14,366 | £62,092 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £10,852 | £11,385 | £27,787 | £40,886 | £51,184 | £142,094 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change