Terraced E5 4 beds 2 baths

Clifden Road, London E5

London, England · E5

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£93,450

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 10%After 5 Years

Return On Investment

49%

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	£80,004	£81,204	£83,234	£85,315	£87,874	£417,632
Total Expenses	£60,078	£60,209	£60,423	£60,642	£60,909	£302,261
Profit Before Tax	£19,926	£20,995	£22,811	£24,673	£26,966	£115,370
Profit After Tax	£16,140	£17,006	£18,477	£19,985	£21,842	£93,450
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£16,153	£17,019	£44,477	£66,396	£83,602	£227,647
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	14%	18%	49%

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