Flat
E11
4 beds
2 baths
Pearcroft Road, Leytonstone E11
London, England · E11
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£26,365
↗ 10%After 5 Years
Change In Property Value
£109,051
↗ 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 | £36,804 | £37,356 | £37,916 | £38,864 | £39,836 | £190,777 |
| Total Expenses | £31,420 | £31,526 | £31,623 | £31,759 | £31,899 | £158,227 |
| Profit Before Tax | £5,384 | £5,830 | £6,294 | £7,105 | £7,937 | £32,550 |
| Profit After Tax | £4,361 | £4,723 | £5,098 | £5,755 | £6,429 | £26,365 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,006 | £26,477 | £109,051 |
| Net Return | £4,369 | £20,723 | £33,658 | £43,761 | £32,906 | £135,417 |
| 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