Terraced
E15
3 beds
1 bath
Windmill Lane, London E15
London, England · E15
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£39,393
↗ 21%After 5 Years
Change In Property Value
£58,324
↗ 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 | £34,764 | £35,285 | £36,168 | £37,072 | £38,184 | £181,473 |
| Total Expenses | £26,393 | £26,456 | £26,555 | £26,657 | £26,779 | £132,840 |
| Profit Before Tax | £8,371 | £8,829 | £9,612 | £10,415 | £11,405 | £48,633 |
| Profit After Tax | £6,781 | £7,152 | £7,786 | £8,436 | £9,238 | £39,393 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £6,786 | £7,157 | £19,086 | £28,607 | £36,080 | £97,717 |
| 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