Terraced
E14
3 beds
2 baths
Taeping Street, London E14
London, England · E14
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£28,477
↗ 12%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
43%
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 | £37,596 | £38,160 | £39,114 | £40,092 | £41,295 | £196,256 |
| Total Expenses | £32,032 | £32,100 | £32,206 | £32,315 | £32,446 | £161,099 |
| Profit Before Tax | £5,564 | £6,060 | £6,908 | £7,777 | £8,849 | £35,157 |
| Profit After Tax | £4,507 | £4,909 | £5,595 | £6,299 | £7,167 | £28,477 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £4,514 | £4,916 | £19,596 | £31,290 | £40,423 | £100,737 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change