Semi Detached
E14
5 beds
2 baths
St. Davids Square, London, Greater London E14
London, England · E14
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£47,224
↗ 18%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,644 | £41,254 | £41,872 | £42,919 | £43,992 | £210,682 |
| Total Expenses | £30,304 | £30,378 | £30,450 | £30,565 | £30,683 | £152,380 |
| Profit Before Tax | £10,340 | £10,876 | £11,422 | £12,354 | £13,309 | £58,301 |
| Profit After Tax | £8,375 | £8,809 | £9,252 | £10,007 | £10,780 | £47,224 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £8,383 | £24,810 | £37,812 | £48,012 | £37,258 | £156,275 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change