Terraced
E14
3 beds
2 baths
Barnfield Place, Tower Hamlets, London E14
London, England · E14
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£55,937
↗ 21%After 5 Years
Change In Property Value
£81,551
↗ 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 | £48,612 | £49,341 | £50,575 | £51,839 | £53,394 | £253,761 |
| Total Expenses | £36,704 | £36,789 | £36,923 | £37,060 | £37,227 | £184,703 |
| Profit Before Tax | £11,908 | £12,552 | £13,652 | £14,779 | £16,168 | £69,058 |
| Profit After Tax | £9,645 | £10,167 | £11,058 | £11,971 | £13,096 | £55,937 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £9,653 | £10,175 | £26,858 | £40,174 | £50,627 | £137,488 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change