Terraced
E7
3 beds
2 baths
Grosvenor Road, London E7
London, England · E7
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£36,842
↗ 21%After 5 Years
Change In Property Value
£54,711
↗ 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 | £32,616 | £33,105 | £33,933 | £34,781 | £35,825 | £170,260 |
| Total Expenses | £24,789 | £24,850 | £24,943 | £25,039 | £25,154 | £124,776 |
| Profit Before Tax | £7,827 | £8,255 | £8,990 | £9,742 | £10,671 | £45,484 |
| Profit After Tax | £6,340 | £6,687 | £7,282 | £7,891 | £8,643 | £36,842 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £6,345 | £6,692 | £17,882 | £26,812 | £33,822 | £91,553 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change