Terraced E6 3 beds 1 bath

Katherine Road, London E6

London, England · E6

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£35,352

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£52,647

↗ 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	£31,380	£31,851	£32,647	£33,463	£34,467	£163,808
Total Expenses	£23,872	£23,931	£24,021	£24,114	£24,225	£120,163
Profit Before Tax	£7,508	£7,920	£8,626	£9,349	£10,242	£43,645
Profit After Tax	£6,081	£6,415	£6,987	£7,573	£8,296	£35,352
Change In Property Value	£5	£5	£10,200	£18,207	£24,229	£52,647
Net Return	£6,086	£6,420	£17,187	£25,780	£32,525	£87,999
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