Terraced
E5
3 beds
2 baths
Atherden Road, London E5
London, England · E5
View property listing
Initial Investment
£352,250First YearProfit From Rental Income
£73,204
↗ 21%After 5 Years
Change In Property Value
£105,809
↗ 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 | £63,072 | £64,018 | £65,619 | £67,259 | £69,277 | £329,244 |
| Total Expenses | £47,474 | £47,580 | £47,751 | £47,926 | £48,138 | £238,870 |
| Profit Before Tax | £15,598 | £16,438 | £17,868 | £19,333 | £21,138 | £90,375 |
| Profit After Tax | £12,634 | £13,315 | £14,473 | £15,660 | £17,122 | £73,204 |
| Change In Property Value | £10 | £10 | £20,500 | £36,593 | £48,695 | £105,809 |
| Net Return | £12,645 | £13,325 | £34,973 | £52,253 | £65,817 | £179,013 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change