Flat
E10
0 beds
0 baths
Forest Business Park. Argall Avenue, Leyton, Leyton, London E10
London, England · E10
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£27,033
↗ 12%After 5 Years
Change In Property Value
£94,738
↗ 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 | £33,360 | £33,860 | £34,368 | £35,228 | £36,108 | £172,924 |
| Total Expenses | £27,698 | £27,798 | £27,889 | £28,017 | £28,148 | £139,550 |
| Profit Before Tax | £5,662 | £6,063 | £6,479 | £7,210 | £7,960 | £33,375 |
| Profit After Tax | £4,587 | £4,911 | £5,248 | £5,840 | £6,448 | £27,033 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £4,593 | £18,811 | £30,060 | £38,858 | £29,450 | £121,772 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 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