Terraced E16 2 beds 1 bath

Richard House Drive, London E16

London, England · E16

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£26,934

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

53%

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	£24,312	£24,677	£25,294	£25,926	£26,704	£126,912
Total Expenses	£18,603	£18,651	£18,723	£18,797	£18,886	£93,660
Profit Before Tax	£5,709	£6,026	£6,570	£7,129	£7,818	£33,252
Profit After Tax	£4,624	£4,881	£5,322	£5,774	£6,332	£26,934
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£4,628	£4,885	£13,222	£19,876	£25,098	£67,709
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change