Terraced E6 2 beds 1 bath

Kirkham Road, London E6

London, England · E6

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£24,338

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£37,162

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,152	£22,484	£23,046	£23,623	£24,331	£115,636
Total Expenses	£16,998	£17,043	£17,110	£17,178	£17,260	£85,589
Profit Before Tax	£5,154	£5,441	£5,937	£6,444	£7,071	£30,047
Profit After Tax	£4,175	£4,407	£4,809	£5,220	£5,728	£24,338
Change In Property Value	£4	£4	£7,200	£12,852	£17,103	£37,162
Net Return	£4,178	£4,411	£12,009	£18,072	£22,830	£61,500
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change