Flat
E10
4 beds
2 baths
Simmonds Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£37,504
↗ 12%After 5 Years
Change In Property Value
£122,683
↗ 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 | £43,200 | £43,848 | £44,506 | £45,618 | £46,759 | £223,931 |
| Total Expenses | £35,278 | £35,392 | £35,499 | £35,652 | £35,809 | £177,630 |
| Profit Before Tax | £7,923 | £8,456 | £9,007 | £9,966 | £10,950 | £46,301 |
| Profit After Tax | £6,417 | £6,849 | £7,295 | £8,073 | £8,869 | £37,504 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £6,426 | £24,849 | £39,426 | £50,829 | £38,656 | £160,186 |
| 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