Terraced
E6
2 beds
1 bath
Kirkham Road, London E6
London, England · E6
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£16,271
↗ 14%After 5 Years
Change In Property Value
£49,073
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £13,811 | £13,849 | £13,886 | £13,941 | £13,997 | £69,485 |
| Profit Before Tax | £3,469 | £3,690 | £3,916 | £4,306 | £4,706 | £20,088 |
| Profit After Tax | £2,810 | £2,989 | £3,172 | £3,488 | £3,812 | £16,271 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £2,813 | £10,189 | £16,024 | £20,591 | £15,727 | £65,344 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change