Terraced E14 3 beds 2 baths

Ironmongers Place, Isle Of Dog, London E14

London, England · E14

Initial Investment

First Year

£233,150First Year

Profit From Rental Income

After 5 Years

£49,279

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,157

↗ 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	£43,020	£43,665	£44,757	£45,876	£47,252	£224,570
Total Expenses	£32,535	£32,611	£32,731	£32,854	£33,002	£163,732
Profit Before Tax	£10,485	£11,054	£12,026	£13,022	£14,250	£60,838
Profit After Tax	£8,493	£8,954	£9,741	£10,548	£11,543	£49,279
Change In Property Value	£7	£7	£13,980	£24,955	£33,208	£72,157
Net Return	£8,500	£8,961	£23,721	£35,503	£44,750	£121,436
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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