Semi Detached
IG6
3 beds
2 baths
Tunstall Avenue IG6
London, England · IG6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£49,296
↗ 24%After 5 Years
Change In Property Value
£64,518
↗ 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 | £39,900 | £40,498 | £41,511 | £42,549 | £43,825 | £208,283 |
| Total Expenses | £29,287 | £29,358 | £29,470 | £29,585 | £29,723 | £147,424 |
| Profit Before Tax | £10,613 | £11,140 | £12,041 | £12,964 | £14,102 | £60,860 |
| Profit After Tax | £8,597 | £9,024 | £9,753 | £10,501 | £11,423 | £49,296 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £8,603 | £9,030 | £22,253 | £32,814 | £41,115 | £113,814 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change