Terraced
E16
2 beds
1 bath
Canning Town, London E16
London, England · E16
View property listing
Initial Investment
£137,075First YearProfit From Rental Income
£29,089
↗ 21%After 5 Years
Change In Property Value
£43,821
↗ 10%After 5 Years
Return On Investment
53%
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 | £26,124 | £26,516 | £27,179 | £27,858 | £28,694 | £136,371 |
| Total Expenses | £19,954 | £20,005 | £20,082 | £20,161 | £20,255 | £100,458 |
| Profit Before Tax | £6,170 | £6,511 | £7,097 | £7,697 | £8,439 | £35,913 |
| Profit After Tax | £4,997 | £5,274 | £5,748 | £6,235 | £6,835 | £29,089 |
| Change In Property Value | £4 | £4 | £8,490 | £15,155 | £20,167 | £43,821 |
| Net Return | £5,002 | £5,278 | £14,238 | £21,390 | £27,002 | £72,910 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change