Terraced
E14
3 beds
2 baths
Lockesfield Place, London E14
London, England · E14
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£29,529
↗ 12%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
43%
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 | £38,928 | £39,512 | £40,500 | £41,512 | £42,758 | £203,209 |
| Total Expenses | £33,157 | £33,227 | £33,337 | £33,449 | £33,584 | £166,754 |
| Profit Before Tax | £5,771 | £6,285 | £7,163 | £8,063 | £9,174 | £36,456 |
| Profit After Tax | £4,674 | £5,091 | £5,802 | £6,531 | £7,431 | £29,529 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £4,682 | £5,098 | £20,302 | £32,414 | £41,873 | £104,370 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change