Semi Detached
E6
3 beds
2 baths
Langdon Crescent, London E6
London, England · E6
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£33,658
↗ 24%After 5 Years
Change In Property Value
£44,904
↗ 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 | £27,768 | £28,185 | £28,889 | £29,611 | £30,500 | £144,953 |
| Total Expenses | £20,535 | £20,589 | £20,670 | £20,753 | £20,852 | £103,399 |
| Profit Before Tax | £7,233 | £7,596 | £8,219 | £8,858 | £9,647 | £41,553 |
| Profit After Tax | £5,858 | £6,153 | £6,658 | £7,175 | £7,814 | £33,658 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £5,863 | £6,157 | £15,358 | £22,705 | £28,480 | £78,563 |
| 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