Terraced
E14
4 beds
2 baths
Capstan Square, Cubitt Town E14
London, England · E14
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£31,724
↗ 12%After 5 Years
Change In Property Value
£80,002
↗ 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 | £41,616 | £42,240 | £43,296 | £44,379 | £45,710 | £217,241 |
| Total Expenses | £35,410 | £35,484 | £35,600 | £35,719 | £35,863 | £178,076 |
| Profit Before Tax | £6,206 | £6,757 | £7,696 | £8,659 | £9,847 | £39,166 |
| Profit After Tax | £5,027 | £5,473 | £6,234 | £7,014 | £7,976 | £31,724 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £5,035 | £5,481 | £21,734 | £34,682 | £44,794 | £111,726 |
| 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