Terraced
E8
5 beds
5 baths
Amhurst Road, London E8
London, England · E8
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£119,230
↗ 37%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
67%
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 | £72,000 | £73,080 | £74,907 | £76,780 | £79,083 | £375,850 |
| Total Expenses | £45,391 | £45,511 | £45,704 | £45,902 | £46,143 | £228,652 |
| Profit Before Tax | £26,609 | £27,569 | £29,203 | £30,877 | £32,940 | £147,198 |
| Profit After Tax | £21,553 | £22,331 | £23,654 | £25,011 | £26,681 | £119,230 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £21,563 | £22,341 | £42,655 | £58,926 | £71,813 | £217,297 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 7% | 7% | 13% | 18% | 22% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change