Semi Detached E14 2 beds 1 bath

Claire Place, London E14

London, England · E14

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£29,930

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£70,883

↗ 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	£26,412	£26,808	£27,210	£27,891	£28,588	£136,909
Total Expenses	£19,872	£19,924	£19,975	£20,053	£20,134	£99,958
Profit Before Tax	£6,540	£6,884	£7,236	£7,837	£8,454	£36,951
Profit After Tax	£5,297	£5,576	£5,861	£6,348	£6,848	£29,930
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£5,302	£15,976	£24,425	£31,052	£24,058	£100,813
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	3%	9%	14%	18%	14%	59%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change