Terraced E10 5 beds 2 baths

Colchester Road, Leyton E10

London, England · E10

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£62,189

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 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	£53,844	£54,652	£56,018	£57,418	£59,141	£281,073
Total Expenses	£40,600	£40,692	£40,840	£40,991	£41,174	£204,296
Profit Before Tax	£13,244	£13,959	£15,178	£16,428	£17,967	£76,777
Profit After Tax	£10,728	£11,307	£12,294	£13,306	£14,554	£62,189
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£10,736	£11,316	£29,795	£44,545	£56,123	£152,514
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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