Terraced
E1
4 beds
3 baths
Alderney Road, Stepney, London E1
London, England · E1
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£10,561
↗ 3%After 5 Years
Change In Property Value
£123,874
↗ 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 | £54,000 | £54,810 | £56,180 | £57,585 | £59,312 | £281,887 |
| Total Expenses | £53,510 | £53,603 | £53,750 | £53,902 | £54,085 | £268,850 |
| Profit Before Tax | £490 | £1,208 | £2,430 | £3,683 | £5,227 | £13,038 |
| Profit After Tax | £397 | £978 | £1,968 | £2,983 | £4,234 | £10,561 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £409 | £990 | £25,969 | £45,824 | £61,243 | £134,435 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change