Terraced
E11
5 beds
2 baths
Park Grove Road, London, London E11
London, England · E11
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£60,361
↗ 21%After 5 Years
Change In Property Value
£87,744
↗ 10%After 5 Years
Return On Investment
52%
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 | £52,308 | £53,093 | £54,420 | £55,780 | £57,454 | £273,055 |
| Total Expenses | £39,455 | £39,545 | £39,688 | £39,835 | £40,013 | £198,535 |
| Profit Before Tax | £12,853 | £13,548 | £14,732 | £15,945 | £17,441 | £74,520 |
| Profit After Tax | £10,411 | £10,974 | £11,933 | £12,916 | £14,127 | £60,361 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £10,420 | £10,982 | £28,933 | £43,261 | £54,508 | £148,105 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change