Semi Detached E6 2 beds 1 bath

Allhallows Road, Beckton, London E6

London, England · E6

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£31,602

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£42,324

↗ 10%After 5 Years

Return On Investment

56%

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	£26,172	£26,565	£27,229	£27,909	£28,747	£136,621
Total Expenses	£19,384	£19,435	£19,512	£19,591	£19,685	£97,607
Profit Before Tax	£6,788	£7,130	£7,717	£8,319	£9,061	£39,015
Profit After Tax	£5,498	£5,775	£6,251	£6,738	£7,340	£31,602
Change In Property Value	£4	£4	£8,200	£14,637	£19,478	£42,324
Net Return	£5,502	£5,779	£14,451	£21,375	£26,818	£73,926
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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