Terraced
E14
3 beds
1 bath
Chapel House St, London E14
London, England · E14
View property listing
Initial Investment
£289,500First YearProfit From Rental Income
£61,083
↗ 21%After 5 Years
Change In Property Value
£88,777
↗ 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 | £52,920 | £53,714 | £55,057 | £56,433 | £58,126 | £276,250 |
| Total Expenses | £39,913 | £40,003 | £40,148 | £40,297 | £40,477 | £200,838 |
| Profit Before Tax | £13,008 | £13,710 | £14,908 | £16,136 | £17,649 | £75,411 |
| Profit After Tax | £10,536 | £11,105 | £12,076 | £13,070 | £14,296 | £61,083 |
| Change In Property Value | £9 | £9 | £17,200 | £30,703 | £40,856 | £88,777 |
| Net Return | £10,545 | £11,114 | £29,276 | £43,773 | £55,152 | £149,860 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change