Terraced
E7
3 beds
1 bath
Macdonald Road, London E7
London, England · E7
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£45,645
↗ 21%After 5 Years
Change In Property Value
£67,099
↗ 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 | £39,996 | £40,596 | £41,611 | £42,651 | £43,931 | £208,785 |
| Total Expenses | £30,288 | £30,360 | £30,472 | £30,587 | £30,726 | £152,433 |
| Profit Before Tax | £9,708 | £10,236 | £11,139 | £12,064 | £13,205 | £56,352 |
| Profit After Tax | £7,863 | £8,291 | £9,022 | £9,772 | £10,696 | £45,645 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,870 | £8,298 | £22,023 | £32,977 | £41,576 | £112,743 |
| 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