Flat E10 3 beds 1 bath

Newport Road, Leyton E10

London, England · E10

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£27,289

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,600	£34,104	£34,616	£35,481	£36,368	£174,168
Total Expenses	£27,883	£27,983	£28,075	£28,203	£28,335	£140,479
Profit Before Tax	£5,718	£6,121	£6,541	£7,278	£8,033	£33,690
Profit After Tax	£4,631	£4,958	£5,298	£5,895	£6,507	£27,289
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£4,638	£18,958	£30,288	£39,150	£29,674	£122,709
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%

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