Terraced E16 2 beds 1 bath

Canning Town, London E16

London, England · E16

Initial Investment

First Year

£137,075First Year

Profit From Rental Income

After 5 Years

£2,347

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£43,821

↗ 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	£19,104	£19,391	£19,875	£20,372	£20,983	£99,725
Total Expenses	£19,252	£19,293	£19,352	£19,412	£19,484	£96,794
Profit Before Tax	£-148	£98	£524	£960	£1,499	£2,932
Profit After Tax	£-148	£79	£424	£777	£1,214	£2,347
Change In Property Value	£4	£4	£8,490	£15,155	£20,167	£43,821
Net Return	£-144	£84	£8,914	£15,932	£21,381	£46,167
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change