Terraced
E5
3 beds
2 baths
Rendlesham Road, Clapton E5
London, England · E5
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£75,077
↗ 21%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change