Flat
E10
2 beds
2 baths
Beck Square, Leyton, London E10
London, England · E10
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-1,937
↘ -5%After 5 Years
Change In Property Value
£18,402
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,676 | £6,843 | £7,014 | £33,590 |
| Total Expenses | £6,992 | £7,051 | £7,102 | £7,161 | £7,220 | £35,526 |
| Profit Before Tax | £-512 | £-474 | £-426 | £-318 | £-207 | £-1,937 |
| Profit After Tax | £-512 | £-474 | £-426 | £-318 | £-207 | £-1,937 |
| Change In Property Value | £1 | £2,700 | £4,820 | £6,413 | £4,468 | £18,402 |
| Net Return | £-510 | £2,226 | £4,393 | £6,095 | £4,261 | £16,466 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | 5% | 11% | 15% | 10% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change