Semi Detached E17 3 beds 2 baths

Cogan Avenue, London E17

London, England · E17

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£55,466

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£44,688	£45,358	£46,492	£47,655	£49,084	£233,277
Total Expenses	£32,741	£32,820	£32,944	£33,071	£33,225	£164,801
Profit Before Tax	£11,947	£12,538	£13,548	£14,583	£15,859	£68,476
Profit After Tax	£9,677	£10,156	£10,974	£11,813	£12,846	£55,466
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£9,684	£10,163	£24,974	£36,803	£46,101	£127,726
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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