Semi Detached
E3
3 beds
2 baths
Montague Mews, Treadgare Terrace, Mile End E3
London, England · E3
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£78,734
↗ 21%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
50%
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 | £67,692 | £68,707 | £70,425 | £72,186 | £74,351 | £353,361 |
| Total Expenses | £50,912 | £51,025 | £51,207 | £51,394 | £51,621 | £256,159 |
| Profit Before Tax | £16,780 | £17,683 | £19,218 | £20,791 | £22,730 | £97,202 |
| Profit After Tax | £13,592 | £14,323 | £15,566 | £16,841 | £18,411 | £78,734 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £13,603 | £14,334 | £37,567 | £56,112 | £70,669 | £192,285 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change