Terraced
E1
3 beds
1 bath
White Horse Lane, Stepney Green E1
London, England · E1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£5,215
↗ 2%After 5 Years
Change In Property Value
£71,744
↗ 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 | £31,272 | £31,741 | £32,535 | £33,348 | £34,348 | £163,244 |
| Total Expenses | £31,201 | £31,260 | £31,350 | £31,442 | £31,553 | £156,806 |
| Profit Before Tax | £71 | £481 | £1,185 | £1,906 | £2,796 | £6,438 |
| Profit After Tax | £57 | £390 | £960 | £1,544 | £2,264 | £5,215 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £64 | £397 | £14,860 | £26,356 | £35,282 | £76,959 |
| 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