Terraced
E1
3 beds
2 baths
Bancroft Road, Stepney, London E1
London, England · E1
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£82,390
↗ 20%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
50%
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 | £70,764 | £71,825 | £73,621 | £75,462 | £77,725 | £369,398 |
| Total Expenses | £53,203 | £53,320 | £53,511 | £53,706 | £53,943 | £267,682 |
| Profit Before Tax | £17,561 | £18,505 | £20,110 | £21,756 | £23,783 | £101,716 |
| Profit After Tax | £14,225 | £14,989 | £16,290 | £17,622 | £19,264 | £82,390 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £14,236 | £15,001 | £39,290 | £58,678 | £73,898 | £201,103 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change