Terraced E16 4 beds 1 bath

Gresham Road, London E16

London, England · E16

Initial Investment

First Year

£142,325First Year

Profit From Rental Income

After 5 Years

£30,195

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,369

↗ 10%After 5 Years

Return On Investment

53%

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	£27,048	£27,454	£28,140	£28,844	£29,709	£141,194
Total Expenses	£20,642	£20,694	£20,773	£20,855	£20,952	£103,916
Profit Before Tax	£6,406	£6,760	£7,367	£7,989	£8,757	£37,278
Profit After Tax	£5,189	£5,475	£5,967	£6,471	£7,093	£30,195
Change In Property Value	£4	£4	£8,790	£15,690	£20,880	£45,369
Net Return	£5,193	£5,480	£14,757	£22,161	£27,973	£75,564
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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