Terraced E1 5 beds 2 baths

Grand Walk, London E1

London, England · E1

Initial Investment

First Year

£285,650First Year

Profit From Rental Income

After 5 Years

£6,864

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£87,641

↗ 10%After 5 Years

Return On Investment

33%

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	£39,751	£40,744	£41,967	£199,451
Total Expenses	£38,005	£38,074	£38,181	£38,292	£38,425	£190,976
Profit Before Tax	£203	£707	£1,569	£2,453	£3,542	£8,475
Profit After Tax	£165	£573	£1,271	£1,987	£2,869	£6,864
Change In Property Value	£8	£8	£16,980	£30,310	£40,334	£87,641
Net Return	£173	£582	£18,251	£32,297	£43,203	£94,506
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change