Terraced
E5
4 beds
2 baths
Millfields Road, Clapton E5
London, England · E5
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£86,092
↗ 20%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
50%
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 | £73,848 | £74,956 | £76,830 | £78,750 | £81,113 | £385,497 |
| Total Expenses | £55,495 | £55,617 | £55,815 | £56,018 | £56,265 | £279,210 |
| Profit Before Tax | £18,353 | £19,339 | £21,014 | £22,732 | £24,848 | £106,286 |
| Profit After Tax | £14,866 | £15,664 | £17,022 | £18,413 | £20,127 | £86,092 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £14,878 | £15,676 | £41,022 | £61,254 | £77,136 | £209,966 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change