Flat E10 1 bed 1 bath

High Road Leyton, London E10

London, England · E10

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£8,646

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,080	£16,321	£16,566	£16,980	£17,405	£83,352
Total Expenses	£14,387	£14,461	£14,526	£14,609	£14,695	£72,678
Profit Before Tax	£1,693	£1,860	£2,040	£2,371	£2,710	£10,674
Profit After Tax	£1,372	£1,507	£1,652	£1,920	£2,195	£8,646
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£1,375	£8,207	£13,612	£17,835	£13,283	£54,311
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	51%

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