Terraced E14 3 beds 2 baths

Manchester Grove, Island Gardens, London E14

London, England · E14

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£44,703

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£87,923

↗ 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	£34,632	£35,151	£35,679	£36,571	£37,485	£179,518
Total Expenses	£24,716	£24,781	£24,844	£24,943	£25,045	£124,328
Profit Before Tax	£9,916	£10,371	£10,835	£11,628	£12,440	£55,189
Profit After Tax	£8,032	£8,400	£8,777	£9,418	£10,076	£44,703
Change In Property Value	£6	£12,900	£23,027	£30,642	£21,347	£87,923
Net Return	£8,038	£21,301	£31,803	£40,060	£31,423	£132,626
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