Terraced
E1
5 beds
2 baths
Surma Close, Whitechapel, London E1
London, England · E1
View property listing
Initial Investment
£454,250First YearProfit From Rental Income
£11,406
↗ 3%After 5 Years
Change In Property Value
£132,133
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,600 | £58,464 | £59,926 | £61,424 | £63,266 | £300,680 |
| Total Expenses | £57,044 | £57,142 | £57,299 | £57,460 | £57,655 | £286,599 |
| Profit Before Tax | £556 | £1,322 | £2,627 | £3,964 | £5,612 | £14,081 |
| Profit After Tax | £450 | £1,071 | £2,128 | £3,211 | £4,546 | £11,406 |
| Change In Property Value | £13 | £13 | £25,601 | £45,697 | £60,810 | £132,133 |
| Net Return | £463 | £1,084 | £27,728 | £48,908 | £65,355 | £143,538 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change