Detached
E14
2 beds
1 bath
Chaseley Street, Limehouse, London E14
London, England · E14
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£78,034
↗ 27%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
58%
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 | £56,952 | £57,806 | £59,251 | £60,733 | £62,555 | £297,297 |
| Total Expenses | £39,919 | £40,016 | £40,171 | £40,330 | £40,523 | £200,959 |
| Profit Before Tax | £17,033 | £17,790 | £19,080 | £20,402 | £22,032 | £96,338 |
| Profit After Tax | £13,797 | £14,410 | £15,455 | £16,526 | £17,846 | £78,034 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £13,805 | £14,419 | £32,455 | £46,872 | £58,227 | £165,778 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change