Terraced
E16
3 beds
1 bath
Canning Town, London, London E16
London, England · E16
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£3,430
↗ 2%After 5 Years
Change In Property Value
£54,195
↗ 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 | £23,628 | £23,982 | £24,582 | £25,197 | £25,952 | £123,341 |
| Total Expenses | £23,692 | £23,739 | £23,810 | £23,882 | £23,968 | £119,092 |
| Profit Before Tax | £-64 | £243 | £772 | £1,314 | £1,984 | £4,250 |
| Profit After Tax | £-64 | £197 | £625 | £1,065 | £1,607 | £3,430 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-59 | £202 | £11,126 | £19,807 | £26,548 | £57,625 |
| 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