Semi Detached E4 3 beds 0 baths

Yardley Lane, London E4

London, England · E4

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£36,274

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

54%

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	£31,200	£31,668	£32,460	£33,271	£34,269	£162,868
Total Expenses	£23,458	£23,516	£23,606	£23,698	£23,808	£118,085
Profit Before Tax	£7,743	£8,152	£8,854	£9,573	£10,461	£44,783
Profit After Tax	£6,271	£6,603	£7,172	£7,754	£8,473	£36,274
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£6,276	£6,608	£17,172	£25,605	£32,227	£87,889
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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