Detached
E5
3 beds
1 bath
Millfields Road, London E5
London, England · E5
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£92,153
↗ 27%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
57%
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 | £66,996 | £68,001 | £69,701 | £71,443 | £73,587 | £349,728 |
| Total Expenses | £46,875 | £46,987 | £47,167 | £47,353 | £47,578 | £235,959 |
| Profit Before Tax | £20,121 | £21,014 | £22,534 | £24,091 | £26,009 | £113,770 |
| Profit After Tax | £16,298 | £17,022 | £18,252 | £19,514 | £21,067 | £92,153 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £16,308 | £17,032 | £38,253 | £55,214 | £68,575 | £195,382 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change