Terraced
E7
2 beds
2 baths
Sherrard Road, London E7
London, England · E7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£9,511
↗ 7%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
38%
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 | £22,056 | £22,387 | £22,947 | £23,520 | £24,226 | £115,135 |
| Total Expenses | £20,559 | £20,604 | £20,671 | £20,739 | £20,820 | £103,393 |
| Profit Before Tax | £1,497 | £1,783 | £2,276 | £2,781 | £3,406 | £11,742 |
| Profit After Tax | £1,212 | £1,444 | £1,843 | £2,253 | £2,759 | £9,511 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £1,217 | £1,449 | £10,844 | £18,318 | £24,137 | £55,964 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change