Terraced
E6
3 beds
2 baths
Andrewes Gardens, London E6
London, England · E6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£8,325
↗ 5%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
37%
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 | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £21,626 | £21,671 | £21,740 | £21,810 | £21,894 | £108,741 |
| Profit Before Tax | £1,174 | £1,471 | £1,981 | £2,503 | £3,149 | £10,278 |
| Profit After Tax | £951 | £1,191 | £1,604 | £2,028 | £2,551 | £8,325 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £956 | £1,196 | £11,105 | £18,986 | £25,117 | £57,359 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change