Semi Detached E14 1 bed 1 bath

Joshua Street, Tower Hamlets, London E14

London, England · E14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£32,845

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

56%

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	£27,132	£27,539	£28,227	£28,933	£29,801	£141,633
Total Expenses	£20,075	£20,127	£20,207	£20,288	£20,386	£101,083
Profit Before Tax	£7,057	£7,412	£8,021	£8,645	£9,415	£40,549
Profit After Tax	£5,716	£6,003	£6,497	£7,002	£7,626	£32,845
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£5,720	£6,008	£14,997	£22,175	£27,817	£76,717
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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