Terraced E6 1 bed 1 bath

Kirkham Road, London E6

London, England · E6

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£9,121

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£29,989

↗ 14%After 5 Years

Return On Investment

58%

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	£8,635	£8,663	£8,689	£8,727	£8,765	£43,479
Profit Before Tax	£1,926	£2,056	£2,190	£2,424	£2,665	£11,260
Profit After Tax	£1,560	£1,665	£1,774	£1,964	£2,158	£9,121
Change In Property Value	£2	£4,400	£7,854	£10,452	£7,281	£29,989
Net Return	£1,562	£6,065	£9,628	£12,415	£9,440	£39,110
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	19%	14%	58%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change