Terraced E6 3 beds 2 baths

Noel Road, London E6

London, England · E6

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£34,630

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

53%

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	£30,768	£31,230	£32,010	£32,811	£33,795	£160,613
Total Expenses	£23,414	£23,472	£23,561	£23,652	£23,761	£117,860
Profit Before Tax	£7,354	£7,758	£8,449	£9,159	£10,034	£42,753
Profit After Tax	£5,956	£6,284	£6,844	£7,419	£8,128	£34,630
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£5,961	£6,289	£16,844	£25,269	£31,881	£86,245
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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