Flat
E10
3 beds
2 baths
Ruckholt Road Rookery Court, Leyton E10
London, England · E10
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£1,321
↗ 1%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
33%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £22,014 | £22,092 | £22,190 | £22,290 | £22,402 | £110,988 |
| Profit Before Tax | £-414 | £-168 | £282 | £744 | £1,323 | £1,767 |
| Profit After Tax | £-414 | £-168 | £229 | £603 | £1,072 | £1,321 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-409 | £-164 | £9,229 | £16,668 | £22,450 | £47,774 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change