Flat E14 1 bed 1 bath

St. Leonards Road, London E14

London, England · E14

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£6,935

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,696	£12,886	£13,080	£13,407	£13,742	£65,811
Total Expenses	£11,313	£11,382	£11,443	£11,517	£11,593	£57,249
Profit Before Tax	£1,383	£1,504	£1,637	£1,889	£2,148	£8,562
Profit After Tax	£1,120	£1,218	£1,326	£1,530	£1,740	£6,935
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£1,122	£6,218	£10,251	£13,407	£10,014	£41,013
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	18%	13%	54%

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