Terraced
E1
4 beds
2 baths
Cable Street, Shadwell, London E1
London, England · E1
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£6,124
↗ 2%After 5 Years
Change In Property Value
£80,518
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £34,957 | £35,021 | £35,120 | £35,223 | £35,346 | £175,666 |
| Profit Before Tax | £144 | £606 | £1,397 | £2,207 | £3,207 | £7,561 |
| Profit After Tax | £116 | £491 | £1,131 | £1,788 | £2,598 | £6,124 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £124 | £499 | £16,732 | £29,635 | £39,654 | £86,642 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change