Flat
E11
5 beds
2 baths
Langthorne Road, Leytonstone E11
London, England · E11
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£32,893
↗ 10%After 5 Years
Change In Property Value
£129,498
↗ 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 | £43,704 | £44,360 | £45,025 | £46,151 | £47,304 | £226,543 |
| Total Expenses | £36,937 | £37,052 | £37,160 | £37,314 | £37,472 | £185,935 |
| Profit Before Tax | £6,767 | £7,307 | £7,865 | £8,836 | £9,832 | £40,609 |
| Profit After Tax | £5,482 | £5,919 | £6,371 | £7,158 | £7,964 | £32,893 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £5,491 | £24,919 | £40,286 | £52,289 | £39,406 | £162,391 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 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