Terraced
E10
5 beds
4 baths
Capworth Street, Leyton E10
London, England · E10
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£24,260
↗ 6%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
35%
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 | £57,600 | £58,464 | £59,926 | £61,424 | £63,266 | £300,680 |
| Total Expenses | £53,870 | £53,968 | £54,125 | £54,286 | £54,481 | £270,729 |
| Profit Before Tax | £3,730 | £4,496 | £5,801 | £7,138 | £8,786 | £29,951 |
| Profit After Tax | £3,021 | £3,642 | £4,699 | £5,782 | £7,117 | £24,260 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £3,033 | £3,654 | £28,699 | £48,623 | £64,126 | £148,135 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 15% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change