Flat E15 4 beds 3 baths

Nutfield Road, Leyton E15

London, England · E15

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£-3,561

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,300	£36,844	£37,766	£38,710	£39,871	£189,491
Total Expenses	£38,362	£38,462	£38,597	£38,736	£38,894	£193,052
Profit Before Tax	£-2,062	£-1,618	£-832	£-26	£977	£-3,561
Profit After Tax	£-2,062	£-1,618	£-832	£-26	£977	£-3,561
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£-2,054	£-1,610	£15,669	£29,427	£40,170	£81,603
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	11%	14%	29%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change