Terraced
E10
3 beds
1 bath
Canterbury Road, London E10
London, England · E10
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£39,776
↗ 21%After 5 Years
Change In Property Value
£58,840
↗ 10%After 5 Years
Return On Investment
52%
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 | £35,076 | £35,602 | £36,492 | £37,404 | £38,527 | £183,101 |
| Total Expenses | £26,622 | £26,686 | £26,786 | £26,888 | £27,011 | £133,995 |
| Profit Before Tax | £8,454 | £8,916 | £9,706 | £10,516 | £11,515 | £49,107 |
| Profit After Tax | £6,847 | £7,222 | £7,862 | £8,518 | £9,327 | £39,776 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £6,853 | £7,227 | £19,262 | £28,867 | £36,407 | £98,617 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change