Detached E10 4 beds 2 baths

Wiseman Road, Leyton E10

London, England · E10

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£39,766

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£111,778

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,360	£39,950	£40,550	£41,563	£42,602	£204,026
Total Expenses	£30,820	£30,891	£30,961	£31,073	£31,188	£154,932
Profit Before Tax	£8,541	£9,059	£9,588	£10,490	£11,415	£49,094
Profit After Tax	£6,918	£7,338	£7,767	£8,497	£9,246	£39,766
Change In Property Value	£8	£16,400	£29,274	£38,956	£27,139	£111,778
Net Return	£6,926	£23,738	£37,041	£47,453	£36,385	£151,543
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

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