Terraced E6 2 beds 1 bath

Kempton Road, London E6

London, England · E6

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£6,457

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

37%

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	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£17,845	£17,885	£17,943	£18,003	£18,073	£89,749
Profit Before Tax	£875	£1,116	£1,533	£1,960	£2,488	£7,972
Profit After Tax	£709	£904	£1,242	£1,588	£2,016	£6,457
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£712	£908	£9,042	£15,511	£20,543	£46,716
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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