Terraced E14 3 beds 2 baths

Barnfield Place London E14

London, England · E14

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£58,149

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£84,647

↗ 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	£50,460	£51,217	£52,497	£53,810	£55,424	£263,408
Total Expenses	£38,080	£38,167	£38,305	£38,448	£38,620	£191,619
Profit Before Tax	£12,381	£13,050	£14,192	£15,362	£16,804	£71,789
Profit After Tax	£10,028	£10,571	£11,495	£12,443	£13,611	£58,149
Change In Property Value	£8	£8	£16,400	£29,275	£38,956	£84,647
Net Return	£10,036	£10,579	£27,896	£41,718	£52,568	£142,796
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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