Terraced
E20
3 beds
2 baths
Potters Row, London E20
London, England · E20
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£12,238
↗ 4%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
34%
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 | £45,996 | £46,686 | £47,853 | £49,049 | £50,521 | £240,105 |
| Total Expenses | £44,775 | £44,855 | £44,983 | £45,113 | £45,271 | £224,996 |
| Profit Before Tax | £1,221 | £1,831 | £2,871 | £3,936 | £5,250 | £15,109 |
| Profit After Tax | £989 | £1,483 | £2,325 | £3,188 | £4,252 | £12,238 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £999 | £1,493 | £22,326 | £38,889 | £51,760 | £115,467 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 15% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change