Semi Detached
E14
5 beds
2 baths
St. Davids Square, London, Greater London E14
London, England · E14
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£62,065
↗ 24%After 5 Years
Change In Property Value
£80,518
↗ 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 | £49,800 | £50,547 | £51,811 | £53,106 | £54,699 | £259,963 |
| Total Expenses | £36,427 | £36,513 | £36,650 | £36,790 | £36,960 | £183,340 |
| Profit Before Tax | £13,374 | £14,034 | £15,161 | £16,316 | £17,739 | £76,623 |
| Profit After Tax | £10,833 | £11,368 | £12,280 | £13,216 | £14,368 | £62,065 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £10,840 | £11,376 | £27,881 | £41,062 | £51,424 | £142,583 |
| 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