Terraced
E6
2 beds
1 bath
Fraser Close, Beckton, London E6
London, England · E6
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£6,457
↗ 5%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change