Flat E10 1 bed 1 bath

Leyton Grange, Leyton E10

London, England · E10

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£1,751

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£27,263

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£9,395	£9,459	£9,515	£9,582	£9,650	£47,601
Profit Before Tax	£205	£285	£375	£556	£741	£2,162
Profit After Tax	£166	£231	£304	£450	£600	£1,751
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£168	£4,231	£7,444	£9,952	£7,220	£29,014
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	16%	12%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change