Flat E6 2 beds 1 bath

Katherine Road, London E6

London, England · E6

Initial Investment

First Year

£86,325First Year

Profit From Rental Income

After 5 Years

£5,812

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£38,100

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,821	£14,167	£14,521	£69,543
Total Expenses	£12,335	£12,405	£12,466	£12,542	£12,621	£62,368
Profit Before Tax	£1,081	£1,213	£1,355	£1,625	£1,901	£7,175
Profit After Tax	£876	£982	£1,098	£1,316	£1,540	£5,812
Change In Property Value	£3	£5,590	£9,978	£13,278	£9,250	£38,100
Net Return	£879	£6,572	£11,076	£14,594	£10,790	£43,911
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	12%	51%

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