Terraced E14 2 beds 1 bath

Dingle Gardens, London E14

London, England · E14

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£40,160

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

52%

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	£35,388	£35,919	£36,817	£37,737	£38,869	£184,730
Total Expenses	£26,852	£26,917	£27,017	£27,120	£27,244	£135,149
Profit Before Tax	£8,536	£9,002	£9,800	£10,617	£11,625	£49,581
Profit After Tax	£6,914	£7,292	£7,938	£8,600	£9,417	£40,160
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£6,920	£7,298	£19,438	£29,128	£36,733	£99,517
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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