Terraced
E16
3 beds
1 bath
Varley Road, Canning Town E16
London, England · E16
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£14,994
↗ 11%After 5 Years
Change In Property Value
£58,615
↗ 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 | £19,356 | £19,646 | £19,941 | £20,440 | £20,951 | £100,333 |
| Total Expenses | £16,271 | £16,312 | £16,352 | £16,412 | £16,474 | £81,822 |
| Profit Before Tax | £3,085 | £3,334 | £3,589 | £4,027 | £4,476 | £18,512 |
| Profit After Tax | £2,499 | £2,701 | £2,907 | £3,262 | £3,626 | £14,994 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £2,503 | £11,301 | £18,258 | £23,690 | £17,857 | £73,609 |
| 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