Semi Detached E14 4 beds 2 baths

Barnfield Place, London E14

London, England · E14

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£61,635

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 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	£49,476	£50,218	£51,474	£52,760	£54,343	£258,271
Total Expenses	£36,196	£36,281	£36,418	£36,557	£36,726	£182,179
Profit Before Tax	£13,280	£13,937	£15,056	£16,203	£17,617	£76,093
Profit After Tax	£10,757	£11,289	£12,195	£13,124	£14,270	£61,635
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£10,765	£11,296	£27,696	£40,793	£51,088	£141,637
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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