Terraced
E14
2 beds
1 bath
Dingle Gardens, Poplar, London E14
London, England · E14
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£37,811
↗ 21%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,532 | £29,975 | £30,425 | £31,185 | £31,965 | £153,082 |
| Total Expenses | £21,149 | £21,206 | £21,261 | £21,348 | £21,437 | £106,402 |
| Profit Before Tax | £8,383 | £8,769 | £9,163 | £9,837 | £10,528 | £46,680 |
| Profit After Tax | £6,790 | £7,103 | £7,422 | £7,968 | £8,528 | £37,811 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £6,795 | £18,103 | £27,057 | £34,097 | £26,731 | £112,783 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change