Terraced
E1
1 bed
1 bath
Coopers Close, Stepney Green E1
London, England · E1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£2,870
↗ 2%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £21,483 | £21,526 | £21,591 | £21,658 | £21,737 | £107,995 |
| Profit Before Tax | £-111 | £166 | £644 | £1,133 | £1,738 | £3,569 |
| Profit After Tax | £-111 | £135 | £521 | £918 | £1,407 | £2,870 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-106 | £139 | £10,021 | £17,875 | £23,973 | £51,904 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 15% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change