Flat E6 3 beds 1 bath

Katherine Road, London E6

London, England · E6

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-1,624

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

31%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£16,454	£16,524	£16,606	£16,691	£16,783	£83,059
Profit Before Tax	£-854	£-690	£-376	£-55	£351	£-1,624
Profit After Tax	£-854	£-690	£-376	£-55	£351	£-1,624
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-851	£-687	£6,124	£11,548	£15,791	£31,925
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	6%	11%	15%	31%

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