Terraced
E5
5 beds
1 bath
Caldecott Way, Clapton E5
London, England · E5
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£64,017
↗ 21%After 5 Years
Change In Property Value
£92,906
↗ 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 | £55,380 | £56,211 | £57,616 | £59,056 | £60,828 | £289,091 |
| Total Expenses | £41,746 | £41,840 | £41,991 | £42,146 | £42,334 | £210,057 |
| Profit Before Tax | £13,635 | £14,371 | £15,625 | £16,910 | £18,494 | £79,034 |
| Profit After Tax | £11,044 | £11,640 | £12,656 | £13,697 | £14,980 | £64,017 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £11,053 | £11,649 | £30,656 | £45,828 | £57,737 | £156,923 |
| 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