Terraced
E7
2 beds
1 bath
Magpie Close, London E7
London, England · E7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£10,152
↗ 7%After 5 Years
Change In Property Value
£49,034
↗ 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 | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £21,674 | £21,720 | £21,790 | £21,861 | £21,947 | £108,991 |
| Profit Before Tax | £1,606 | £1,909 | £2,430 | £2,964 | £3,624 | £12,533 |
| Profit After Tax | £1,301 | £1,546 | £1,968 | £2,401 | £2,935 | £10,152 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £1,306 | £1,551 | £11,469 | £19,359 | £25,501 | £59,186 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change