Terraced E14 3 beds 3 baths

Madeira Street, London E14

London, England · E14

Initial Investment

First Year

£51,625First Year

Profit From Rental Income

After 5 Years

£10,271

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£17,420

↗ 10%After 5 Years

Return On Investment

54%

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	£10,380	£10,536	£10,799	£11,069	£11,401	£54,185
Total Expenses	£8,233	£8,260	£8,297	£8,335	£8,379	£41,505
Profit Before Tax	£2,147	£2,275	£2,502	£2,734	£3,022	£12,680
Profit After Tax	£1,739	£1,843	£2,026	£2,214	£2,448	£10,271
Change In Property Value	£2	£2	£3,375	£6,024	£8,017	£17,420
Net Return	£1,741	£1,845	£5,402	£8,239	£10,465	£27,691
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	54%

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