Flat
E14
1 bed
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-6,433
↘ -21%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,076 | £5,152 | £5,281 | £5,413 | £5,575 | £26,497 |
| Total Expenses | £6,475 | £6,529 | £6,585 | £6,642 | £6,701 | £32,931 |
| Profit Before Tax | £-1,399 | £-1,377 | £-1,304 | £-1,229 | £-1,125 | £-6,433 |
| Profit After Tax | £-1,399 | £-1,377 | £-1,304 | £-1,229 | £-1,125 | £-6,433 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-1,398 | £-1,376 | £696 | £2,341 | £3,626 | £3,890 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change