Flat
E10
1 bed
1 bath
Lea Bridge Road, London E10
London, England · E10
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£4,050
↗ 5%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,760 | £11,936 | £12,115 | £12,418 | £12,729 | £60,959 |
| Total Expenses | £11,059 | £11,127 | £11,185 | £11,258 | £11,331 | £55,960 |
| Profit Before Tax | £701 | £810 | £930 | £1,161 | £1,398 | £4,999 |
| Profit After Tax | £568 | £656 | £753 | £940 | £1,132 | £4,050 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £570 | £5,556 | £9,500 | £12,579 | £9,241 | £37,446 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change