Flat
E6
2 beds
1 bath
Katherine Road, London E6
London, England · E6
View property listing
Initial Investment
£86,325First YearProfit From Rental Income
£26,545
↗ 31%After 5 Years
Change In Property Value
£28,852
↗ 10%After 5 Years
Return On Investment
64%
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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £15,189 | £15,267 | £15,363 | £15,461 | £15,571 | £76,851 |
| Profit Before Tax | £5,811 | £6,048 | £6,485 | £6,933 | £7,495 | £32,771 |
| Profit After Tax | £4,707 | £4,899 | £5,253 | £5,615 | £6,071 | £26,545 |
| Change In Property Value | £3 | £3 | £5,590 | £9,978 | £13,278 | £28,852 |
| Net Return | £4,710 | £4,902 | £10,843 | £15,594 | £19,349 | £55,397 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 5% | 6% | 13% | 18% | 22% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change