Terraced
E1
5 beds
1 bath
Senrab Street, London E1
London, England · E1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£67,719
↗ 21%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,464 | £59,341 | £60,824 | £62,345 | £64,215 | £305,190 |
| Total Expenses | £44,038 | £44,137 | £44,296 | £44,459 | £44,657 | £221,586 |
| Profit Before Tax | £14,426 | £15,204 | £16,529 | £17,886 | £19,559 | £83,604 |
| Profit After Tax | £11,685 | £12,315 | £13,388 | £14,488 | £15,843 | £67,719 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £11,695 | £12,325 | £32,389 | £48,403 | £60,975 | £165,786 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change