Flat
E10
1 bed
1 bath
Tallack Road, Leyton E10
London, England · E10
View property listing
Initial Investment
£70,300First YearProfit From Rental Income
£11,186
↗ 16%After 5 Years
Change In Property Value
£23,846
↗ 10%After 5 Years
Return On Investment
50%
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 | £14,916 | £15,140 | £15,518 | £15,906 | £16,383 | £77,864 |
| Total Expenses | £12,657 | £12,725 | £12,806 | £12,888 | £12,979 | £64,054 |
| Profit Before Tax | £2,259 | £2,415 | £2,713 | £3,018 | £3,405 | £13,809 |
| Profit After Tax | £1,830 | £1,956 | £2,197 | £2,444 | £2,758 | £11,186 |
| Change In Property Value | £2 | £2 | £4,620 | £8,247 | £10,974 | £23,846 |
| Net Return | £1,832 | £1,958 | £6,817 | £10,691 | £13,732 | £35,031 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change