Terraced
IG3
3 beds
2 baths
Highbury Gardens, Seven Kings IG3
London, England · IG3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£17,367
↗ 11%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
43%
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 | £25,176 | £25,554 | £26,192 | £26,847 | £27,653 | £131,422 |
| Total Expenses | £21,863 | £21,912 | £21,987 | £22,064 | £22,155 | £109,981 |
| Profit Before Tax | £3,313 | £3,641 | £4,205 | £4,784 | £5,498 | £21,441 |
| Profit After Tax | £2,683 | £2,949 | £3,406 | £3,875 | £4,453 | £17,367 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £2,688 | £2,954 | £12,907 | £20,833 | £27,019 | £66,401 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change