Terraced
E6
4 beds
1 bath
Stamford Road, East Ham E6
London, England · E6
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£70,143
↗ 39%After 5 Years
Change In Property Value
£56,260
↗ 10%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £26,323 | £26,397 | £26,515 | £26,635 | £26,780 | £132,650 |
| Profit Before Tax | £15,677 | £16,233 | £17,181 | £18,153 | £19,352 | £86,596 |
| Profit After Tax | £12,698 | £13,148 | £13,917 | £14,704 | £15,675 | £70,143 |
| Change In Property Value | £5 | £5 | £10,900 | £19,457 | £25,892 | £56,260 |
| Net Return | £12,704 | £13,154 | £24,817 | £34,161 | £41,567 | £126,402 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 23% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change