Terraced
E6
3 beds
1 bath
Oakfield Road, East Ham, London E6
London, England · E6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£22,145
↗ 14%After 5 Years
Change In Property Value
£64,749
↗ 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 | £22,800 | £23,142 | £23,489 | £24,076 | £24,678 | £118,186 |
| Total Expenses | £18,063 | £18,110 | £18,155 | £18,224 | £18,295 | £90,847 |
| Profit Before Tax | £4,737 | £5,032 | £5,334 | £5,852 | £6,383 | £27,339 |
| Profit After Tax | £3,837 | £4,076 | £4,321 | £4,740 | £5,171 | £22,145 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £3,842 | £13,576 | £21,278 | £27,306 | £20,891 | £86,894 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change