Terraced
E16
4 beds
1 bath
Gresham Road, London E16
London, England · E16
View property listing
Initial Investment
£142,325First YearProfit From Rental Income
£2,496
↗ 2%After 5 Years
Change In Property Value
£45,369
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,776 | £20,073 | £20,574 | £21,089 | £21,721 | £103,233 |
| Total Expenses | £19,915 | £19,956 | £20,017 | £20,079 | £20,153 | £100,120 |
| Profit Before Tax | £-139 | £117 | £558 | £1,010 | £1,568 | £3,113 |
| Profit After Tax | £-139 | £95 | £452 | £818 | £1,270 | £2,496 |
| Change In Property Value | £4 | £4 | £8,790 | £15,690 | £20,880 | £45,369 |
| Net Return | £-134 | £99 | £9,242 | £16,508 | £22,150 | £47,864 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change