Semi Detached E10 4 beds 1 bath

Wiseman Road, Leyton E10

London, England · E10

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£37,723

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£106,325

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,440	£38,002	£38,572	£39,536	£40,524	£194,073
Total Expenses	£29,341	£29,409	£29,476	£29,583	£29,693	£147,502
Profit Before Tax	£8,100	£8,592	£9,095	£9,953	£10,832	£46,571
Profit After Tax	£6,561	£6,960	£7,367	£8,062	£8,774	£37,723
Change In Property Value	£8	£15,600	£27,846	£37,055	£25,815	£106,325
Net Return	£6,568	£22,560	£35,213	£45,117	£34,589	£144,048
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change