Terraced
E10
3 beds
1 bath
Murchison Road, Leyton, London E10
London, England · E10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£36,190
↗ 14%After 5 Years
Change In Property Value
£102,236
↗ 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 | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £28,231 | £28,298 | £28,363 | £28,466 | £28,572 | £141,929 |
| Profit Before Tax | £7,769 | £8,242 | £8,725 | £9,549 | £10,394 | £44,680 |
| Profit After Tax | £6,293 | £6,676 | £7,067 | £7,735 | £8,419 | £36,190 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £6,300 | £21,676 | £33,843 | £43,365 | £33,242 | £138,426 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change