Terraced E6 1 bed 1 bath

Kirkham Road, London E6

London, England · E6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£12,602

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

55%

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	£12,312	£12,497	£12,809	£13,129	£13,523	£64,270
Total Expenses	£9,666	£9,696	£9,738	£9,781	£9,831	£48,713
Profit Before Tax	£2,646	£2,801	£3,071	£3,348	£3,692	£15,557
Profit After Tax	£2,143	£2,268	£2,487	£2,712	£2,991	£12,602
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£2,145	£2,270	£6,488	£9,852	£12,492	£33,247
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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