Semi Detached
E6
2 beds
1 bath
Linton Gardens, London E6
London, England · E6
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£27,919
↗ 24%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
56%
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 | £23,304 | £23,654 | £24,245 | £24,851 | £25,597 | £121,650 |
| Total Expenses | £17,312 | £17,358 | £17,428 | £17,500 | £17,585 | £87,183 |
| Profit Before Tax | £5,992 | £6,295 | £6,817 | £7,351 | £8,012 | £34,467 |
| Profit After Tax | £4,854 | £5,099 | £5,522 | £5,955 | £6,489 | £27,919 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £4,857 | £5,103 | £12,822 | £18,985 | £23,830 | £65,597 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change