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

£25,114

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

75%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£9,995	£10,030	£10,080	£10,132	£10,192	£50,429
Profit Before Tax	£5,605	£5,804	£6,150	£6,504	£6,942	£31,005
Profit After Tax	£4,540	£4,701	£4,981	£5,268	£5,623	£25,114
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£4,542	£4,703	£8,981	£12,408	£15,125	£45,760
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	7%	8%	15%	20%	25%	75%

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