Terraced E14 2 beds 1 bath

Dingle Gardens, London E14

London, England · E14

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£39,632

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£30,876	£31,339	£31,809	£32,604	£33,420	£160,048
Total Expenses	£22,088	£22,147	£22,204	£22,294	£22,386	£111,120
Profit Before Tax	£8,788	£9,192	£9,605	£10,310	£11,033	£48,928
Profit After Tax	£7,118	£7,446	£7,780	£8,351	£8,937	£39,632
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£7,124	£18,946	£28,308	£35,668	£27,967	£118,012
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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