Detached
E1
2 beds
1 bath
Edwards Passage, London E1
London, England · E1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£8,448
↗ 2%After 5 Years
Change In Property Value
£103,229
↗ 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 | £45,000 | £45,675 | £46,817 | £47,987 | £49,427 | £234,906 |
| Total Expenses | £44,675 | £44,754 | £44,879 | £45,007 | £45,162 | £224,476 |
| Profit Before Tax | £325 | £921 | £1,938 | £2,980 | £4,265 | £10,430 |
| Profit After Tax | £263 | £746 | £1,570 | £2,414 | £3,455 | £8,448 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £273 | £756 | £21,570 | £38,115 | £50,962 | £111,677 |
| 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