Terraced
E16
2 beds
1 bath
Canning Town, London E16
London, England · E16
View property listing
Initial Investment
£137,075First YearProfit From Rental Income
£14,759
↗ 11%After 5 Years
Change In Property Value
£57,865
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,104 | £19,391 | £19,681 | £20,173 | £20,678 | £99,027 |
| Total Expenses | £16,069 | £16,110 | £16,149 | £16,209 | £16,270 | £80,806 |
| Profit Before Tax | £3,035 | £3,281 | £3,532 | £3,965 | £4,408 | £18,221 |
| Profit After Tax | £2,459 | £2,657 | £2,861 | £3,211 | £3,570 | £14,759 |
| Change In Property Value | £4 | £8,490 | £15,155 | £20,167 | £14,049 | £57,865 |
| Net Return | £2,463 | £11,147 | £18,016 | £23,378 | £17,620 | £72,624 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change