Terraced
E16
3 beds
1 bath
Canning Town, London E16
London, England · E16
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£19,553
↗ 11%After 5 Years
Change In Property Value
£74,291
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,528 | £24,896 | £25,269 | £25,901 | £26,549 | £127,143 |
| Total Expenses | £20,488 | £20,537 | £20,585 | £20,659 | £20,734 | £103,004 |
| Profit Before Tax | £4,040 | £4,358 | £4,684 | £5,242 | £5,815 | £24,139 |
| Profit After Tax | £3,272 | £3,530 | £3,794 | £4,246 | £4,710 | £19,553 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £3,278 | £14,430 | £23,251 | £30,138 | £22,747 | £93,844 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change