Terraced
E6
2 beds
1 bath
Gresham Road, London E6
London, England · E6
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£25,060
↗ 21%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
54%
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 | £22,764 | £23,105 | £23,683 | £24,275 | £25,003 | £118,831 |
| Total Expenses | £17,456 | £17,502 | £17,570 | £17,640 | £17,724 | £87,893 |
| Profit Before Tax | £5,308 | £5,604 | £6,113 | £6,635 | £7,279 | £30,938 |
| Profit After Tax | £4,299 | £4,539 | £4,951 | £5,374 | £5,896 | £25,060 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £4,303 | £4,543 | £12,352 | £18,583 | £23,474 | £63,255 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change