Terraced
E10
5 beds
4 baths
Capworth Street, Leyton E10
London, England · E10
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£59,174
↗ 14%After 5 Years
Change In Property Value
£163,577
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £57,600 | £58,464 | £59,341 | £60,824 | £62,345 | £298,575 |
| Total Expenses | £44,870 | £44,969 | £45,067 | £45,226 | £45,388 | £225,520 |
| Profit Before Tax | £12,730 | £13,495 | £14,274 | £15,599 | £16,957 | £73,055 |
| Profit After Tax | £10,311 | £10,931 | £11,562 | £12,635 | £13,735 | £59,174 |
| Change In Property Value | £12 | £24,000 | £42,840 | £57,008 | £39,716 | £163,577 |
| Net Return | £10,323 | £34,931 | £54,402 | £69,643 | £53,451 | £222,751 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change