Detached E10 4 beds 2 baths

Wiseman Road, Leyton E10

London, England · E10

Initial Investment

First Year

£275,500First Year

Profit From Rental Income

After 5 Years

£75,182

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£84,647

↗ 10%After 5 Years

Return On Investment

58%

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	£54,936	£55,760	£57,154	£58,583	£60,340	£286,773
Total Expenses	£38,527	£38,621	£38,771	£38,925	£39,111	£193,956
Profit Before Tax	£16,409	£17,139	£18,383	£19,658	£21,229	£92,818
Profit After Tax	£13,291	£13,883	£14,890	£15,923	£17,195	£75,182
Change In Property Value	£8	£8	£16,400	£29,275	£38,956	£84,647
Net Return	£13,299	£13,891	£31,290	£45,197	£56,152	£159,830
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	5%	11%	16%	20%	58%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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