Flat
E10
2 beds
2 baths
Oliver Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£14,009
↗ 10%After 5 Years
Change In Property Value
£59,978
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,120 | £21,437 | £21,758 | £22,302 | £22,860 | £109,477 |
| Total Expenses | £18,269 | £18,351 | £18,424 | £18,520 | £18,618 | £92,182 |
| Profit Before Tax | £2,851 | £3,086 | £3,335 | £3,782 | £4,241 | £17,295 |
| Profit After Tax | £2,309 | £2,500 | £2,701 | £3,064 | £3,436 | £14,009 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £2,314 | £11,300 | £18,409 | £23,967 | £17,998 | £73,987 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change