Terraced E2 4 beds 1 bath

Brick Lane, London E2

London, England · E2

Initial Investment

First Year

£310,500First Year

Profit From Rental Income

After 5 Years

£65,507

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£94,970

↗ 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	£56,616	£57,465	£58,902	£60,374	£62,186	£295,543
Total Expenses	£42,663	£42,759	£42,913	£43,072	£43,263	£214,670
Profit Before Tax	£13,953	£14,706	£15,988	£17,303	£18,922	£80,873
Profit After Tax	£11,302	£11,912	£12,951	£14,015	£15,327	£65,507
Change In Property Value	£9	£9	£18,400	£32,845	£43,707	£94,970
Net Return	£11,311	£11,921	£31,351	£46,860	£59,034	£160,477
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