Terraced E5 3 beds 1 bath

Elmcroft Street, London E5

London, England · E5

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£75,077

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£108,390

↗ 10%After 5 Years

Return On Investment

51%

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	£64,620	£65,589	£67,229	£68,910	£70,977	£337,325
Total Expenses	£48,621	£48,729	£48,904	£49,083	£49,300	£244,637
Profit Before Tax	£15,999	£16,860	£18,325	£19,827	£21,677	£92,688
Profit After Tax	£12,959	£13,657	£14,843	£16,060	£17,558	£75,077
Change In Property Value	£11	£11	£21,000	£37,486	£49,883	£108,390
Net Return	£12,970	£13,667	£35,844	£53,545	£67,441	£183,467
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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