Terraced
E14
4 beds
3 baths
Commercial Road, London E14
London, England · E14
View property listing
Initial Investment
£542,247First YearProfit From Rental Income
£108,121
↗ 20%After 5 Years
Change In Property Value
£154,842
↗ 10%After 5 Years
Return On Investment
48%
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 | £92,304 | £93,689 | £96,031 | £98,432 | £101,384 | £481,839 |
| Total Expenses | £69,243 | £69,393 | £69,638 | £69,889 | £70,195 | £348,356 |
| Profit Before Tax | £23,061 | £24,296 | £26,393 | £28,543 | £31,190 | £133,483 |
| Profit After Tax | £18,680 | £19,680 | £21,378 | £23,120 | £25,264 | £108,121 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,842 |
| Net Return | £18,695 | £19,695 | £51,379 | £76,671 | £96,525 | £262,964 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change