Terraced
E4
3 beds
1 bath
Cranston Gardens, Chingford E4
London, England · E4
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-397
↗ 0%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
31%
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 | £29,028 | £29,463 | £30,200 | £30,955 | £31,884 | £151,530 |
| Total Expenses | £30,183 | £30,238 | £30,323 | £30,409 | £30,513 | £151,667 |
| Profit Before Tax | £-1,155 | £-775 | £-123 | £546 | £1,371 | £-137 |
| Profit After Tax | £-1,155 | £-775 | £-123 | £546 | £1,110 | £-397 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-1,149 | £-768 | £13,377 | £24,644 | £33,178 | £69,282 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | -1% | 0% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change