Terraced
E6
2 beds
1 bath
Allhallows Road, Beckton, London E6
London, England · E6
View property listing
Initial Investment
£135,497First YearProfit From Rental Income
£19,336
↗ 14%After 5 Years
Change In Property Value
£57,251
↗ 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 | £20,160 | £20,462 | £20,769 | £21,289 | £21,821 | £104,501 |
| Total Expenses | £16,029 | £16,072 | £16,113 | £16,175 | £16,239 | £80,629 |
| Profit Before Tax | £4,131 | £4,390 | £4,656 | £5,113 | £5,581 | £23,872 |
| Profit After Tax | £3,346 | £3,556 | £3,772 | £4,142 | £4,521 | £19,336 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,900 | £57,251 |
| Net Return | £3,350 | £11,956 | £18,766 | £24,094 | £18,421 | £76,588 |
| 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