Terraced
E6
3 beds
1 bath
Langdon Road, East Ham E6
London, England · E6
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£22,829
↗ 15%After 5 Years
Change In Property Value
£48,517
↗ 10%After 5 Years
Return On Investment
47%
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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £21,787 | £21,838 | £21,916 | £21,996 | £22,091 | £109,628 |
| Profit Before Tax | £4,613 | £4,958 | £5,550 | £6,157 | £6,906 | £28,183 |
| Profit After Tax | £3,736 | £4,016 | £4,495 | £4,987 | £5,594 | £22,829 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £3,741 | £4,020 | £13,896 | £21,766 | £27,923 | £71,346 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change