Terraced
E14
3 beds
2 baths
Tiller Road, Docklands, London E14
London, England · E14
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£50,791
↗ 21%After 5 Years
Change In Property Value
£74,325
↗ 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 | £44,304 | £44,969 | £46,093 | £47,245 | £48,662 | £231,273 |
| Total Expenses | £33,496 | £33,574 | £33,698 | £33,824 | £33,976 | £168,568 |
| Profit Before Tax | £10,808 | £11,394 | £12,395 | £13,421 | £14,686 | £62,705 |
| Profit After Tax | £8,754 | £9,229 | £10,040 | £10,871 | £11,896 | £50,791 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £8,761 | £9,237 | £24,440 | £36,576 | £46,101 | £125,115 |
| 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