Semi Detached
E6
2 beds
1 bath
Allhallows Road, London E6
London, England · E6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£32,845
↗ 24%After 5 Years
Change In Property Value
£43,872
↗ 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 | £27,132 | £27,539 | £28,227 | £28,933 | £29,801 | £141,633 |
| Total Expenses | £20,075 | £20,127 | £20,207 | £20,288 | £20,386 | £101,083 |
| Profit Before Tax | £7,057 | £7,412 | £8,021 | £8,645 | £9,415 | £40,549 |
| Profit After Tax | £5,716 | £6,003 | £6,497 | £7,002 | £7,626 | £32,845 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £5,720 | £6,008 | £14,997 | £22,175 | £27,817 | £76,717 |
| 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