Semi Detached E6 4 beds 2 baths

Milton Avenue, London E6

London, England · E6

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£43,127

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

55%

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	£35,112	£35,639	£36,530	£37,443	£38,566	£183,289
Total Expenses	£25,832	£25,897	£25,996	£26,099	£26,222	£130,046
Profit Before Tax	£9,280	£9,742	£10,533	£11,344	£12,344	£53,243
Profit After Tax	£7,516	£7,891	£8,532	£9,189	£9,999	£43,127
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£7,522	£7,897	£19,532	£28,824	£36,128	£99,903
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change