Terraced
E1
5 beds
2 baths
Grand Walk, London E1
London, England · E1
View property listing
Initial Investment
£285,650First YearProfit From Rental Income
£31,634
↗ 11%After 5 Years
Change In Property Value
£115,731
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,208 | £38,781 | £39,363 | £40,347 | £41,356 | £198,054 |
| Total Expenses | £31,637 | £31,707 | £31,776 | £31,884 | £31,996 | £159,001 |
| Profit Before Tax | £6,571 | £7,074 | £7,587 | £8,462 | £9,360 | £39,054 |
| Profit After Tax | £5,322 | £5,730 | £6,146 | £6,855 | £7,581 | £31,634 |
| Change In Property Value | £8 | £16,980 | £30,310 | £40,333 | £28,099 | £115,731 |
| Net Return | £5,331 | £22,710 | £36,455 | £47,188 | £35,680 | £147,364 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 12% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change