Terraced E13 3 beds 1 bath

Davis Street, Upton Park/Plaistow E13

London, England · E13

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£29,868

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 10%After 5 Years

Return On Investment

53%

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	£26,772	£27,174	£27,853	£28,549	£29,406	£139,753
Total Expenses	£20,436	£20,487	£20,566	£20,647	£20,743	£102,879
Profit Before Tax	£6,336	£6,686	£7,287	£7,902	£8,663	£36,874
Profit After Tax	£5,132	£5,416	£5,902	£6,401	£7,017	£29,868
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£5,137	£5,420	£14,602	£21,931	£27,682	£74,773
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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