Flat E14 1 bed 1 bath

St. Leonards Road, London E14

London, England · E14

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£17,131

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£56,570

↗ 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	£21,084	£21,400	£21,721	£22,264	£22,821	£109,291
Total Expenses	£17,461	£17,543	£17,616	£17,712	£17,810	£88,142
Profit Before Tax	£3,623	£3,858	£4,106	£4,552	£5,011	£21,149
Profit After Tax	£2,935	£3,125	£3,325	£3,687	£4,059	£17,131
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£2,939	£11,425	£18,141	£23,403	£17,794	£73,701
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	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