Terraced E14 4 beds 2 baths

Capstan Square, London E14

London, England · E14

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£41,988

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£36,924	£37,478	£38,415	£39,375	£40,556	£192,748
Total Expenses	£27,997	£28,064	£28,169	£28,276	£28,405	£140,911
Profit Before Tax	£8,927	£9,414	£10,246	£11,099	£12,152	£51,838
Profit After Tax	£7,231	£7,625	£8,299	£8,991	£9,843	£41,988
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£7,237	£7,631	£20,300	£30,411	£38,348	£103,926
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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