Terraced
E14
3 beds
1 bath
Chichester Way, Isle Of Dogs E14
London, England · E14
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£25,386
↗ 12%After 5 Years
Change In Property Value
£65,034
↗ 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 | £33,828 | £34,335 | £35,194 | £36,074 | £37,156 | £176,587 |
| Total Expenses | £28,878 | £28,940 | £29,037 | £29,136 | £29,255 | £145,246 |
| Profit Before Tax | £4,950 | £5,395 | £6,157 | £6,938 | £7,901 | £31,341 |
| Profit After Tax | £4,009 | £4,370 | £4,987 | £5,620 | £6,400 | £25,386 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £4,016 | £4,376 | £17,587 | £28,111 | £36,330 | £90,420 |
| 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