Detached
E6
3 beds
2 baths
Beckton, London E6
London, England · E6
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£54,455
↗ 27%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
59%
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 | £40,200 | £40,803 | £41,823 | £42,869 | £44,155 | £209,849 |
| Total Expenses | £28,325 | £28,397 | £28,510 | £28,625 | £28,764 | £142,621 |
| Profit Before Tax | £11,875 | £12,406 | £13,314 | £14,244 | £15,390 | £67,229 |
| Profit After Tax | £9,619 | £10,049 | £10,784 | £11,537 | £12,466 | £54,455 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £9,625 | £10,055 | £22,784 | £32,958 | £40,971 | £116,392 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 17% | 21% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change