Flat
E6
1 bed
1 bath
Angelica Drive, Beckton E6
London, England · E6
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£2,773
↗ 4%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £10,135 | £10,200 | £10,257 | £10,326 | £10,397 | £51,316 |
| Profit Before Tax | £426 | £518 | £622 | £825 | £1,033 | £3,423 |
| Profit After Tax | £345 | £420 | £504 | £668 | £837 | £2,773 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £347 | £4,820 | £8,358 | £11,120 | £8,118 | £32,762 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 17% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change