Flat
E15
1 bed
1 bath
Leytonstone Road, London, Greater London E15
London, England · E15
View property listing
Initial Investment
£54,699First YearProfit From Rental Income
£-8,969
↘ -16%After 5 Years
Change In Property Value
£18,478
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £9,889 | £9,947 | £10,010 | £10,074 | £10,142 | £50,061 |
| Profit Before Tax | £-2,017 | £-1,957 | £-1,820 | £-1,679 | £-1,495 | £-8,969 |
| Profit After Tax | £-2,017 | £-1,957 | £-1,820 | £-1,679 | £-1,495 | £-8,969 |
| Change In Property Value | £2 | £2 | £3,580 | £6,390 | £8,504 | £18,478 |
| Net Return | £-2,015 | £-1,955 | £1,760 | £4,711 | £7,008 | £9,509 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change