Terraced E5 5 beds 3 baths

Chippendale Street, London E5

London, England · E5

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£86,092

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

50%

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	£73,848	£74,956	£76,830	£78,750	£81,113	£385,497
Total Expenses	£55,495	£55,617	£55,815	£56,018	£56,265	£279,210
Profit Before Tax	£18,353	£19,339	£21,014	£22,732	£24,848	£106,286
Profit After Tax	£14,866	£15,664	£17,022	£18,413	£20,127	£86,092
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£14,878	£15,676	£41,022	£61,254	£77,136	£209,966
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	4%	10%	15%	18%	50%

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