Terraced
E5
3 beds
1 bath
Charnock Road, London E5
London, England · E5
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£89,748
↗ 20%After 5 Years
Change In Property Value
£129,036
↗ 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 | £76,920 | £78,074 | £80,026 | £82,026 | £84,487 | £401,533 |
| Total Expenses | £57,786 | £57,913 | £58,119 | £58,330 | £58,586 | £290,733 |
| Profit Before Tax | £19,134 | £20,161 | £21,907 | £23,697 | £25,901 | £110,800 |
| Profit After Tax | £15,499 | £16,331 | £17,745 | £19,194 | £20,980 | £89,748 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £15,511 | £16,343 | £42,745 | £63,820 | £80,364 | £218,784 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change