Terraced E10 5 beds 2 baths

Belvedere Road, Leyton E10

London, England · E10

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£37,467

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£105,643

↗ 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	£37,200	£37,758	£38,324	£39,282	£40,265	£192,829
Total Expenses	£29,156	£29,224	£29,291	£29,397	£29,506	£146,573
Profit Before Tax	£8,044	£8,534	£9,034	£9,885	£10,759	£46,256
Profit After Tax	£6,516	£6,913	£7,317	£8,007	£8,714	£37,467
Change In Property Value	£8	£15,500	£27,668	£36,818	£25,650	£105,643
Net Return	£6,524	£22,413	£34,985	£44,825	£34,364	£143,111
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