Terraced
E14
6 beds
6 baths
Caledonian Wharf, London E14
London, England · E14
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£55,976
↗ 21%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,960 | £43,604 | £44,258 | £45,365 | £46,499 | £222,687 |
| Total Expenses | £30,536 | £30,613 | £30,689 | £30,810 | £30,934 | £153,581 |
| Profit Before Tax | £12,424 | £12,991 | £13,570 | £14,555 | £15,565 | £69,106 |
| Profit After Tax | £10,063 | £10,523 | £10,992 | £11,790 | £12,608 | £55,976 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £10,071 | £26,523 | £39,552 | £49,795 | £39,085 | £165,027 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change