Flat
E10
3 beds
1 bath
Tyndall Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£72,289
↗ 22%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
53%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £61,332 | £62,252 | £63,808 | £65,403 | £67,366 | £320,161 |
| Total Expenses | £45,824 | £45,962 | £46,161 | £46,364 | £46,603 | £230,916 |
| Profit Before Tax | £15,508 | £16,290 | £17,647 | £19,039 | £20,762 | £89,246 |
| Profit After Tax | £12,561 | £13,195 | £14,294 | £15,422 | £16,817 | £72,289 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £12,571 | £13,204 | £33,295 | £49,337 | £61,950 | £170,356 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change