Flat E10 2 beds 1 bath

Lea Bridge Road, Leyton E10

London, England · E10

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£6,348

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£39,531

↗ 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	£13,920	£14,129	£14,341	£14,699	£15,067	£72,156
Total Expenses	£12,723	£12,794	£12,856	£12,934	£13,013	£64,319
Profit Before Tax	£1,197	£1,335	£1,485	£1,766	£2,054	£7,837
Profit After Tax	£970	£1,081	£1,203	£1,430	£1,664	£6,348
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£973	£6,882	£11,556	£15,207	£11,262	£45,879
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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