Terraced E6 3 beds 1 bath

Katherine Road, London E6

London, England · E6

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£23,932

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£69,520

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,480	£24,847	£25,220	£25,850	£26,497	£126,894
Total Expenses	£19,357	£19,406	£19,454	£19,528	£19,603	£97,348
Profit Before Tax	£5,123	£5,441	£5,766	£6,323	£6,894	£29,546
Profit After Tax	£4,149	£4,407	£4,670	£5,122	£5,584	£23,932
Change In Property Value	£5	£10,200	£18,207	£24,229	£16,879	£69,520
Net Return	£4,155	£14,607	£22,878	£29,350	£22,463	£93,453
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%

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