Detached
E2
5 beds
3 baths
Paradise Row, London E2
London, England · E2
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£106,319
↗ 26%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
56%
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 | £77,052 | £78,208 | £80,163 | £82,167 | £84,632 | £402,222 |
| Total Expenses | £53,831 | £53,959 | £54,165 | £54,376 | £54,633 | £270,964 |
| Profit Before Tax | £23,221 | £24,249 | £25,998 | £27,791 | £29,999 | £131,258 |
| Profit After Tax | £18,809 | £19,642 | £21,059 | £22,511 | £24,299 | £106,319 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £18,820 | £19,653 | £44,059 | £63,566 | £78,933 | £225,032 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change