Terraced E16 3 beds 1 bath

Varley Road, Canning Town E16

London, England · E16

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£2,423

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 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	£19,356	£19,646	£20,137	£20,641	£21,260	£101,041
Total Expenses	£19,496	£19,536	£19,596	£19,658	£19,730	£98,016
Profit Before Tax	£-140	£110	£541	£983	£1,530	£3,025
Profit After Tax	£-140	£89	£438	£797	£1,239	£2,423
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£-136	£93	£9,039	£16,148	£21,668	£46,812
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