Terraced
E6
4 beds
2 baths
Walpole Road, London E6
London, England · E6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£43,817
↗ 21%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
52%
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 | £38,460 | £39,037 | £40,013 | £41,013 | £42,244 | £200,766 |
| Total Expenses | £29,143 | £29,212 | £29,320 | £29,431 | £29,565 | £146,672 |
| Profit Before Tax | £9,317 | £9,825 | £10,692 | £11,582 | £12,678 | £54,095 |
| Profit After Tax | £7,547 | £7,958 | £8,661 | £9,381 | £10,270 | £43,817 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £7,553 | £7,964 | £21,161 | £31,694 | £39,962 | £108,334 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change