Flat
E6
2 beds
1 bath
Katherine Road, London E6
London, England · E6
View property listing
Initial Investment
£86,325First YearProfit From Rental Income
£-2,859
↘ -3%After 5 Years
Change In Property Value
£28,852
↗ 10%After 5 Years
Return On Investment
30%
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 | £13,416 | £13,617 | £13,958 | £14,307 | £14,736 | £70,033 |
| Total Expenses | £14,431 | £14,497 | £14,574 | £14,653 | £14,738 | £72,892 |
| Profit Before Tax | £-1,015 | £-880 | £-616 | £-346 | £-2 | £-2,859 |
| Profit After Tax | £-1,015 | £-880 | £-616 | £-346 | £-2 | £-2,859 |
| Change In Property Value | £3 | £3 | £5,590 | £9,978 | £13,278 | £28,852 |
| Net Return | £-1,012 | £-877 | £4,974 | £9,632 | £13,276 | £25,993 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change