Semi Detached
E14
3 beds
2 baths
Chapel House Street, Isle Of Dogs E14
London, England · E14
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£57,522
↗ 24%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
55%
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 | £46,284 | £46,978 | £48,153 | £49,357 | £50,837 | £241,609 |
| Total Expenses | £33,893 | £33,974 | £34,102 | £34,233 | £34,392 | £170,594 |
| Profit Before Tax | £12,391 | £13,005 | £14,051 | £15,123 | £16,445 | £71,015 |
| Profit After Tax | £10,037 | £10,534 | £11,381 | £12,250 | £13,321 | £57,522 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £10,044 | £10,541 | £25,881 | £38,133 | £47,764 | £132,363 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change