Terraced
E7
3 beds
1 bath
Leonard Road, London E7
London, England · E7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£41,988
↗ 21%After 5 Years
Change In Property Value
£61,937
↗ 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 | £36,924 | £37,478 | £38,415 | £39,375 | £40,556 | £192,748 |
| Total Expenses | £27,997 | £28,064 | £28,169 | £28,276 | £28,405 | £140,911 |
| Profit Before Tax | £8,927 | £9,414 | £10,246 | £11,099 | £12,152 | £51,838 |
| Profit After Tax | £7,231 | £7,625 | £8,299 | £8,991 | £9,843 | £41,988 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,237 | £7,631 | £20,300 | £30,411 | £38,348 | £103,926 |
| 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