Flat E10 1 bed 1 bath

Whitney Road, Leyton, London E10

London, England · E10

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£7,369

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,257

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,330	£15,713	£16,106	£77,132
Total Expenses	£13,462	£13,535	£13,598	£13,678	£13,760	£68,034
Profit Before Tax	£1,418	£1,569	£1,732	£2,035	£2,346	£9,098
Profit After Tax	£1,148	£1,271	£1,403	£1,648	£1,900	£7,369
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£1,151	£7,471	£12,470	£16,375	£12,160	£49,627
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	51%

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