Terraced
E5
4 beds
2 baths
Reighton Road, London E5
London, England · E5
View property listing
Initial Investment
£358,250First YearProfit From Rental Income
£74,310
↗ 21%After 5 Years
Change In Property Value
£107,358
↗ 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 | £63,996 | £64,956 | £66,580 | £68,244 | £70,292 | £334,068 |
| Total Expenses | £48,162 | £48,269 | £48,442 | £48,620 | £48,835 | £242,328 |
| Profit Before Tax | £15,834 | £16,687 | £18,138 | £19,625 | £21,457 | £91,740 |
| Profit After Tax | £12,826 | £13,516 | £14,691 | £15,896 | £17,380 | £74,310 |
| Change In Property Value | £10 | £10 | £20,800 | £37,129 | £49,408 | £107,358 |
| Net Return | £12,836 | £13,527 | £35,492 | £53,025 | £66,788 | £181,667 |
| 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