Flat
E10
2 beds
2 baths
Beck Square, Leyton, London E10
London, England · E10
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£3,002
↗ 7%After 5 Years
Change In Property Value
£13,936
↗ 10%After 5 Years
Return On Investment
41%
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 | £8,712 | £8,843 | £9,064 | £9,290 | £9,569 | £45,478 |
| Total Expenses | £8,227 | £8,286 | £8,351 | £8,418 | £8,489 | £41,772 |
| Profit Before Tax | £485 | £556 | £712 | £872 | £1,081 | £3,706 |
| Profit After Tax | £393 | £451 | £577 | £707 | £875 | £3,002 |
| Change In Property Value | £1 | £1 | £2,700 | £4,820 | £6,414 | £13,936 |
| Net Return | £394 | £452 | £3,277 | £5,526 | £7,289 | £16,938 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change