Flat
E14
1 bed
1 bath
St. Leonards Road, London E14
London, England · E14
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£18,033
↗ 13%After 5 Years
Change In Property Value
£58,615
↗ 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 | £21,840 | £22,168 | £22,500 | £23,063 | £23,639 | £113,210 |
| Total Expenses | £18,019 | £18,102 | £18,176 | £18,274 | £18,375 | £90,947 |
| Profit Before Tax | £3,821 | £4,066 | £4,324 | £4,788 | £5,265 | £22,263 |
| Profit After Tax | £3,095 | £3,293 | £3,502 | £3,879 | £4,264 | £18,033 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £3,099 | £11,893 | £18,853 | £24,307 | £18,496 | £76,648 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change