Terraced
E12
6 beds
3 baths
Sibley Grove, London E12
London, England · E12
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£48,579
↗ 21%After 5 Years
Change In Property Value
£71,228
↗ 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 | £42,456 | £43,093 | £44,170 | £45,274 | £46,633 | £221,626 |
| Total Expenses | £32,121 | £32,197 | £32,315 | £32,436 | £32,583 | £161,652 |
| Profit Before Tax | £10,335 | £10,896 | £11,855 | £12,838 | £14,050 | £59,974 |
| Profit After Tax | £8,371 | £8,826 | £9,603 | £10,399 | £11,380 | £48,579 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £8,378 | £8,833 | £23,403 | £35,032 | £44,160 | £119,807 |
| 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