Terraced
E6
2 beds
1 bath
Gresham Road, London E6
London, England · E6
View property listing
Initial Investment
£114,150First YearProfit From Rental Income
£16,220
↗ 14%After 5 Years
Change In Property Value
£48,937
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,232 | £17,490 | £17,753 | £18,197 | £18,652 | £89,324 |
| Total Expenses | £13,774 | £13,812 | £13,849 | £13,904 | £13,960 | £69,299 |
| Profit Before Tax | £3,458 | £3,678 | £3,904 | £4,293 | £4,692 | £20,025 |
| Profit After Tax | £2,801 | £2,979 | £3,162 | £3,477 | £3,800 | £16,220 |
| Change In Property Value | £4 | £7,180 | £12,816 | £17,055 | £11,882 | £48,937 |
| Net Return | £2,805 | £10,159 | £15,979 | £20,532 | £15,682 | £65,157 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change