Terraced
E1
4 beds
2 baths
Newark Street, London E1
London, England · E1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£12,673
↗ 3%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £63,000 | £63,945 | £65,544 | £67,182 | £69,198 | £328,869 |
| Total Expenses | £62,345 | £62,451 | £62,622 | £62,796 | £63,009 | £313,223 |
| Profit Before Tax | £655 | £1,494 | £2,922 | £4,386 | £6,189 | £15,646 |
| Profit After Tax | £531 | £1,210 | £2,367 | £3,552 | £5,013 | £12,673 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £545 | £1,224 | £30,367 | £53,533 | £71,524 | £157,193 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change