Terraced
E1
5 beds
1 bath
Senrab Street, London E1
London, England · E1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£35,659
↗ 11%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,756 | £43,397 | £44,048 | £45,150 | £46,278 | £221,629 |
| Total Expenses | £35,342 | £35,418 | £35,494 | £35,614 | £35,738 | £177,607 |
| Profit Before Tax | £7,414 | £7,979 | £8,554 | £9,535 | £10,540 | £44,023 |
| Profit After Tax | £6,005 | £6,463 | £6,929 | £7,723 | £8,538 | £35,659 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £6,015 | £25,463 | £40,844 | £52,855 | £39,979 | £165,157 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change