Semi Detached E14 3 beds 2 baths

Spindrift Avenue, Isle Of Dogs, London E14

London, England · E14

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£84,895

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£108,390

↗ 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	£67,200	£68,208	£69,913	£71,661	£73,811	£350,793
Total Expenses	£48,879	£48,991	£49,172	£49,358	£49,584	£245,984
Profit Before Tax	£18,321	£19,217	£20,741	£22,303	£24,227	£104,809
Profit After Tax	£14,840	£15,566	£16,800	£18,065	£19,624	£84,895
Change In Property Value	£11	£11	£21,000	£37,486	£49,883	£108,390
Net Return	£14,851	£15,576	£37,801	£55,551	£69,507	£193,285
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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