Terraced
E1
5 beds
1 bath
Senrab Street, London E1
London, England · E1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£7,943
↗ 2%After 5 Years
Change In Property Value
£98,067
↗ 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 | £42,756 | £43,397 | £44,482 | £45,594 | £46,962 | £223,192 |
| Total Expenses | £42,467 | £42,542 | £42,662 | £42,784 | £42,931 | £213,386 |
| Profit Before Tax | £289 | £855 | £1,821 | £2,810 | £4,031 | £9,806 |
| Profit After Tax | £234 | £692 | £1,475 | £2,276 | £3,265 | £7,943 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £244 | £702 | £20,475 | £36,192 | £48,397 | £106,010 |
| 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