Terraced
E14
5 beds
2 baths
Wheat Sheaf Close, London E14
London, England · E14
View property listing
Initial Investment
£268,497First YearProfit From Rental Income
£56,706
↗ 21%After 5 Years
Change In Property Value
£82,582
↗ 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 | £49,236 | £49,975 | £51,224 | £52,505 | £54,080 | £257,019 |
| Total Expenses | £37,163 | £37,249 | £37,384 | £37,523 | £37,692 | £187,012 |
| Profit Before Tax | £12,073 | £12,726 | £13,839 | £14,981 | £16,388 | £70,007 |
| Profit After Tax | £9,779 | £10,308 | £11,210 | £12,135 | £13,274 | £56,706 |
| Change In Property Value | £8 | £8 | £16,000 | £28,560 | £38,006 | £82,582 |
| Net Return | £9,787 | £10,316 | £27,210 | £40,695 | £51,280 | £139,288 |
| 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