Terraced
E1
5 beds
2 baths
Surma Close, Whitechapel, London E1
London, England · E1
View property listing
Initial Investment
£454,250First YearProfit From Rental Income
£48,750
↗ 11%After 5 Years
Change In Property Value
£174,482
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,600 | £58,464 | £59,341 | £60,824 | £62,345 | £298,575 |
| Total Expenses | £47,444 | £47,543 | £47,641 | £47,800 | £47,962 | £238,390 |
| Profit Before Tax | £10,156 | £10,921 | £11,700 | £13,025 | £14,383 | £60,185 |
| Profit After Tax | £8,226 | £8,846 | £9,477 | £10,550 | £11,650 | £48,750 |
| Change In Property Value | £13 | £25,600 | £45,696 | £60,809 | £42,364 | £174,482 |
| Net Return | £8,239 | £34,446 | £55,174 | £71,359 | £54,014 | £223,232 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change