Terraced
E1
2 beds
1 bath
Mile End Place, Mile End E1
London, England · E1
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£6,271
↗ 2%After 5 Years
Change In Property Value
£82,067
↗ 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 | £35,772 | £36,309 | £37,216 | £38,147 | £39,291 | £186,735 |
| Total Expenses | £35,619 | £35,684 | £35,785 | £35,890 | £36,015 | £178,992 |
| Profit Before Tax | £153 | £625 | £1,431 | £2,257 | £3,276 | £7,742 |
| Profit After Tax | £124 | £506 | £1,159 | £1,828 | £2,654 | £6,271 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £132 | £514 | £17,059 | £30,210 | £40,422 | £88,338 |
| 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