Detached E10 5 beds 2 baths

Primrose Road, Leyton E10

London, England · E10

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£34,914

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£98,828

↗ 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	£34,800	£35,322	£35,852	£36,748	£37,667	£180,389
Total Expenses	£27,307	£27,372	£27,435	£27,535	£27,637	£137,286
Profit Before Tax	£7,493	£7,950	£8,417	£9,213	£10,029	£43,103
Profit After Tax	£6,069	£6,440	£6,818	£7,463	£8,124	£34,914
Change In Property Value	£7	£14,500	£25,883	£34,443	£23,995	£98,828
Net Return	£6,077	£20,940	£32,701	£41,905	£32,119	£133,741
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