Terraced
E6
3 beds
1 bath
Lathom Road, East Ham, London E6
London, England · E6
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£22,911
↗ 14%After 5 Years
Change In Property Value
£66,794
↗ 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 | £23,520 | £23,873 | £24,231 | £24,837 | £25,458 | £121,918 |
| Total Expenses | £18,618 | £18,666 | £18,712 | £18,783 | £18,855 | £93,633 |
| Profit Before Tax | £4,902 | £5,207 | £5,519 | £6,054 | £6,602 | £28,285 |
| Profit After Tax | £3,971 | £4,218 | £4,471 | £4,904 | £5,348 | £22,911 |
| Change In Property Value | £5 | £9,800 | £17,493 | £23,278 | £16,217 | £66,794 |
| Net Return | £3,976 | £14,018 | £21,964 | £28,182 | £21,565 | £89,705 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change