Terraced
E10
3 beds
1 bath
Radlix Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£47,519
↗ 21%After 5 Years
Change In Property Value
£69,679
↗ 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 | £41,544 | £42,167 | £43,221 | £44,302 | £45,631 | £216,865 |
| Total Expenses | £31,435 | £31,509 | £31,625 | £31,744 | £31,888 | £158,200 |
| Profit Before Tax | £10,109 | £10,658 | £11,596 | £12,558 | £13,743 | £58,665 |
| Profit After Tax | £8,188 | £8,633 | £9,393 | £10,172 | £11,132 | £47,519 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £8,195 | £8,640 | £22,893 | £34,270 | £43,200 | £117,198 |
| 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