Terraced
E6
3 beds
1 bath
Stokes Road, London E6
London, England · E6
View property listing
Initial Investment
£127,800First YearProfit From Rental Income
£18,212
↗ 14%After 5 Years
Change In Property Value
£54,253
↗ 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 | £19,104 | £19,391 | £19,681 | £20,173 | £20,678 | £99,027 |
| Total Expenses | £15,216 | £15,257 | £15,297 | £15,356 | £15,417 | £76,543 |
| Profit Before Tax | £3,888 | £4,133 | £4,385 | £4,817 | £5,260 | £22,484 |
| Profit After Tax | £3,149 | £3,348 | £3,552 | £3,902 | £4,261 | £18,212 |
| Change In Property Value | £4 | £7,960 | £14,209 | £18,908 | £13,172 | £54,253 |
| Net Return | £3,153 | £11,308 | £17,760 | £22,810 | £17,433 | £72,465 |
| 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