Terraced E1 4 beds 3 baths

Parfett Street, London E1

London, England · E1

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£100,762

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 10%After 5 Years

Return On Investment

49%

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	£86,148	£87,440	£89,626	£91,867	£94,623	£449,704
Total Expenses	£64,660	£64,801	£65,030	£65,265	£65,551	£325,306
Profit Before Tax	£21,488	£22,640	£24,596	£26,602	£29,072	£124,398
Profit After Tax	£17,405	£18,338	£19,923	£21,548	£23,548	£100,762
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£17,419	£18,352	£47,924	£71,529	£90,059	£245,282
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	14%	18%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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