Detached E14 3 beds 2 baths

Inglewood Close, London E14

London, England · E14

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£63,868

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

58%

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	£46,896	£47,599	£48,789	£50,009	£51,509	£244,803
Total Expenses	£32,962	£33,044	£33,174	£33,307	£33,467	£165,954
Profit Before Tax	£13,934	£14,555	£15,616	£16,703	£18,042	£78,850
Profit After Tax	£11,286	£11,790	£12,649	£13,529	£14,614	£63,868
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£11,293	£11,797	£26,649	£38,520	£47,869	£136,128
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	5%	11%	16%	21%	58%

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