Terraced E6 2 beds 1 bath

Lonsdale Avenue, East Ham, London E6

London, England · E6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£29,100

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,872

↗ 10%After 5 Years

Return On Investment

53%

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	£26,148	£26,540	£27,204	£27,884	£28,720	£136,496
Total Expenses	£19,977	£20,027	£20,104	£20,183	£20,278	£100,570
Profit Before Tax	£6,171	£6,513	£7,099	£7,700	£8,443	£35,926
Profit After Tax	£4,999	£5,275	£5,750	£6,237	£6,838	£29,100
Change In Property Value	£4	£4	£8,500	£15,173	£20,191	£43,872
Net Return	£5,003	£5,280	£14,251	£21,410	£27,029	£72,972
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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