Terraced
E10
5 beds
2 baths
Manor Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£253,100First YearProfit From Rental Income
£53,454
↗ 21%After 5 Years
Change In Property Value
£78,041
↗ 10%After 5 Years
Return On Investment
52%
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 | £46,524 | £47,222 | £48,402 | £49,612 | £51,101 | £242,862 |
| Total Expenses | £35,147 | £35,228 | £35,357 | £35,489 | £35,648 | £176,868 |
| Profit Before Tax | £11,377 | £11,994 | £13,046 | £14,124 | £15,453 | £65,993 |
| Profit After Tax | £9,216 | £9,715 | £10,567 | £11,440 | £12,517 | £53,454 |
| Change In Property Value | £8 | £8 | £15,120 | £26,990 | £35,916 | £78,041 |
| Net Return | £9,223 | £9,723 | £25,687 | £38,430 | £48,432 | £131,495 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change