Flat
E14
2 beds
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£37,937First YearProfit From Rental Income
£-5,496
↘ -14%After 5 Years
Change In Property Value
£12,710
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,252 | £6,346 | £6,504 | £6,667 | £6,867 | £32,636 |
| Total Expenses | £7,510 | £7,566 | £7,624 | £7,685 | £7,747 | £38,132 |
| Profit Before Tax | £-1,258 | £-1,220 | £-1,120 | £-1,017 | £-880 | £-5,496 |
| Profit After Tax | £-1,258 | £-1,220 | £-1,120 | £-1,017 | £-880 | £-5,496 |
| Change In Property Value | £1 | £1 | £2,463 | £4,396 | £5,849 | £12,710 |
| Net Return | £-1,257 | £-1,219 | £1,343 | £3,378 | £4,969 | £7,214 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change