Semi Detached E14 3 beds 2 baths

Spindrift Avenue, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£84,256

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£108,390

↗ 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	£67,032	£68,037	£69,738	£71,482	£73,626	£349,916
Total Expenses	£48,862	£48,974	£49,155	£49,340	£49,565	£245,896
Profit Before Tax	£18,170	£19,063	£20,584	£22,142	£24,061	£104,020
Profit After Tax	£14,718	£15,441	£16,673	£17,935	£19,489	£84,256
Change In Property Value	£11	£11	£21,000	£37,486	£49,883	£108,390
Net Return	£14,728	£15,452	£37,673	£55,421	£69,372	£192,646
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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