Flat E10 5 beds 3 baths

Grosvenor Road, Leyton E10

London, England · E10

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£59,539

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 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	£51,648	£52,423	£53,733	£55,077	£56,729	£269,610
Total Expenses	£38,905	£39,028	£39,202	£39,380	£39,588	£196,104
Profit Before Tax	£12,743	£13,394	£14,531	£15,696	£17,141	£73,505
Profit After Tax	£10,322	£10,850	£11,770	£12,714	£13,884	£59,539
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£10,330	£10,858	£27,770	£41,274	£51,890	£142,122
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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