Terraced E5 3 beds 2 baths

Caldecott Way, London E5

London, England · E5

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£44,923

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,066

↗ 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	£39,384	£39,975	£40,974	£41,998	£43,258	£205,590
Total Expenses	£29,830	£29,901	£30,012	£30,125	£30,262	£150,130
Profit Before Tax	£9,554	£10,074	£10,962	£11,873	£12,997	£55,460
Profit After Tax	£7,738	£8,160	£8,880	£9,617	£10,527	£44,923
Change In Property Value	£6	£6	£12,800	£22,848	£30,405	£66,066
Net Return	£7,745	£8,166	£21,680	£32,466	£40,932	£110,989
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