Flat E10 2 beds 1 bath

Lea Bridge Road, Leyton E10

London, England · E10

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-2,574

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 10%After 5 Years

Return On Investment

30%

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	£13,920	£14,129	£14,482	£14,844	£15,289	£72,664
Total Expenses	£14,898	£14,965	£15,043	£15,123	£15,210	£75,238
Profit Before Tax	£-978	£-836	£-561	£-279	£79	£-2,574
Profit After Tax	£-978	£-836	£-561	£-279	£79	£-2,574
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£-975	£-833	£5,239	£10,074	£13,856	£27,362
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	6%	11%	15%	30%

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