Terraced E1 3 beds 1 bath

Dunelm Street, Stepney Green E1

London, England · E1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£5,830

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 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	£33,756	£34,262	£35,119	£35,997	£37,077	£176,211
Total Expenses	£33,632	£33,694	£33,790	£33,889	£34,008	£169,013
Profit Before Tax	£124	£568	£1,329	£2,108	£3,069	£7,198
Profit After Tax	£101	£460	£1,076	£1,707	£2,486	£5,830
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£108	£468	£16,076	£28,483	£38,116	£83,252
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change