Flat
E6
1 bed
1 bath
Aaron Hill Road, Beckton, London E6
London, England · E6
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-5,016
↘ -8%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
26%
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 | £9,600 | £9,744 | £9,988 | £10,237 | £10,544 | £50,113 |
| Total Expenses | £10,895 | £10,955 | £11,023 | £11,092 | £11,165 | £55,130 |
| Profit Before Tax | £-1,295 | £-1,211 | £-1,035 | £-854 | £-621 | £-5,016 |
| Profit After Tax | £-1,295 | £-1,211 | £-1,035 | £-854 | £-621 | £-5,016 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-1,293 | £-1,209 | £2,965 | £6,286 | £8,881 | £15,629 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 15% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change