Flat E6 1 bed 1 bath

Kirkham Road, Beckton, London E6

London, England · E6

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-4,474

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

27%

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	£10,560	£10,718	£10,986	£11,261	£11,599	£55,125
Total Expenses	£11,785	£11,846	£11,916	£11,987	£12,064	£59,598
Profit Before Tax	£-1,225	£-1,128	£-930	£-726	£-465	£-4,474
Profit After Tax	£-1,225	£-1,128	£-930	£-726	£-465	£-4,474
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£-1,222	£-1,126	£3,470	£7,128	£9,987	£18,237
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	11%	15%	27%

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