Flat
E14
1 bed
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£30,437First YearProfit From Rental Income
£-6,512
↘ -21%After 5 Years
Change In Property Value
£10,129
↗ 10%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,980 | £5,055 | £5,181 | £5,311 | £5,470 | £25,996 |
| Total Expenses | £6,391 | £6,445 | £6,500 | £6,557 | £6,616 | £32,508 |
| Profit Before Tax | £-1,411 | £-1,390 | £-1,319 | £-1,246 | £-1,146 | £-6,512 |
| Profit After Tax | £-1,411 | £-1,390 | £-1,319 | £-1,246 | £-1,146 | £-6,512 |
| Change In Property Value | £1 | £1 | £1,963 | £3,503 | £4,662 | £10,129 |
| Net Return | £-1,410 | £-1,389 | £643 | £2,257 | £3,516 | £3,617 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 12% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change