Terraced
E13
3 beds
1 bath
Davis Street, Upton Park/Plaistow E13
London, England · E13
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£23,412
↗ 17%After 5 Years
Change In Property Value
£59,297
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,756 | £22,082 | £22,414 | £22,974 | £23,548 | £112,774 |
| Total Expenses | £16,672 | £16,717 | £16,760 | £16,827 | £16,895 | £83,870 |
| Profit Before Tax | £5,084 | £5,365 | £5,653 | £6,147 | £6,653 | £28,904 |
| Profit After Tax | £4,118 | £4,346 | £4,579 | £4,979 | £5,389 | £23,412 |
| Change In Property Value | £4 | £8,700 | £15,530 | £20,666 | £14,397 | £59,297 |
| Net Return | £4,123 | £13,046 | £20,109 | £25,645 | £19,786 | £82,709 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change