Terraced E14 2 beds 1 bath

Claire Place, London E14

London, England · E14

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£36,458

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£32,304	£32,789	£33,608	£34,448	£35,482	£168,631
Total Expenses	£24,560	£24,620	£24,712	£24,807	£24,921	£123,621
Profit Before Tax	£7,744	£8,169	£8,896	£9,641	£10,560	£45,010
Profit After Tax	£6,273	£6,617	£7,206	£7,809	£8,554	£36,458
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£6,278	£6,622	£17,706	£26,552	£33,495	£90,653
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	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