Flat
E10
2 beds
1 bath
Clementina Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£13,243
↗ 10%After 5 Years
Change In Property Value
£57,933
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £17,714 | £17,795 | £17,867 | £17,961 | £18,058 | £89,396 |
| Profit Before Tax | £2,686 | £2,911 | £3,150 | £3,581 | £4,023 | £16,349 |
| Profit After Tax | £2,175 | £2,358 | £2,551 | £2,900 | £3,258 | £13,243 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £2,180 | £10,858 | £17,724 | £23,091 | £17,324 | £71,177 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change