Terraced
E6
3 beds
2 baths
White Horse Road, East Ham, London E6
London, England · E6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£32,802
↗ 21%After 5 Years
Change In Property Value
£49,034
↗ 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 | £29,232 | £29,670 | £30,412 | £31,173 | £32,108 | £152,595 |
| Total Expenses | £22,269 | £22,324 | £22,409 | £22,496 | £22,600 | £112,098 |
| Profit Before Tax | £6,963 | £7,346 | £8,003 | £8,676 | £9,507 | £40,497 |
| Profit After Tax | £5,640 | £5,951 | £6,483 | £7,028 | £7,701 | £32,802 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,645 | £5,955 | £15,983 | £23,986 | £30,267 | £81,836 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change