Flat
E10
1 bed
1 bath
Leyton Grange Estate, London E10
London, England · E10
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£1,751
↗ 3%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change