Detached
E15
2 beds
2 baths
Maryland Street, London E15
London, England · E15
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£42,666
↗ 28%After 5 Years
Change In Property Value
£49,034
↗ 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 | £31,824 | £32,301 | £33,109 | £33,937 | £34,955 | £166,126 |
| Total Expenses | £22,528 | £22,587 | £22,679 | £22,772 | £22,885 | £113,452 |
| Profit Before Tax | £9,296 | £9,714 | £10,430 | £11,164 | £12,070 | £52,674 |
| Profit After Tax | £7,530 | £7,868 | £8,448 | £9,043 | £9,776 | £42,666 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £7,534 | £7,873 | £17,949 | £26,001 | £32,343 | £91,700 |
| 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