Terraced
E14
2 beds
1 bath
Poplar, London E14
London, England · E14
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£30,572
↗ 21%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,168 | £24,531 | £24,898 | £25,521 | £26,159 | £125,277 |
| Total Expenses | £17,396 | £17,444 | £17,491 | £17,564 | £17,639 | £87,534 |
| Profit Before Tax | £6,772 | £7,086 | £7,407 | £7,957 | £8,520 | £37,743 |
| Profit After Tax | £5,486 | £5,740 | £6,000 | £6,445 | £6,902 | £30,572 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £5,490 | £14,740 | £22,065 | £27,823 | £21,795 | £91,913 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change