Terraced
E14
2 beds
1 bath
Claire Place, London E14
London, England · E14
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£22,990
↗ 12%After 5 Years
Change In Property Value
£59,356
↗ 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 | £30,876 | £31,339 | £32,123 | £32,926 | £33,913 | £161,177 |
| Total Expenses | £26,401 | £26,459 | £26,548 | £26,639 | £26,748 | £132,794 |
| Profit Before Tax | £4,475 | £4,881 | £5,575 | £6,287 | £7,165 | £28,383 |
| Profit After Tax | £3,625 | £3,953 | £4,516 | £5,092 | £5,804 | £22,990 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £3,631 | £3,959 | £16,016 | £25,620 | £33,121 | £82,346 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change