Flat
E10
5 beds
3 baths
Grosvenor Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£33,673
↗ 12%After 5 Years
Change In Property Value
£112,459
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,600 | £40,194 | £40,797 | £41,817 | £42,862 | £205,270 |
| Total Expenses | £32,504 | £32,614 | £32,715 | £32,859 | £33,006 | £163,698 |
| Profit Before Tax | £7,096 | £7,580 | £8,082 | £8,958 | £9,856 | £41,572 |
| Profit After Tax | £5,747 | £6,140 | £6,546 | £7,256 | £7,984 | £33,673 |
| Change In Property Value | £8 | £16,500 | £29,453 | £39,193 | £27,305 | £112,459 |
| Net Return | £5,756 | £22,640 | £35,999 | £46,449 | £35,288 | £146,132 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change