Detached E10 5 beds 2 baths

Primrose Road, Leyton E10

London, England · E10

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£66,244

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 10%After 5 Years

Return On Investment

58%

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	£48,576	£49,305	£50,537	£51,801	£53,355	£253,573
Total Expenses	£34,122	£34,206	£34,340	£34,478	£34,644	£171,790
Profit Before Tax	£14,454	£15,098	£16,197	£17,323	£18,711	£81,783
Profit After Tax	£11,708	£12,230	£13,120	£14,032	£15,156	£66,244
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£11,715	£12,237	£27,620	£39,915	£49,599	£141,085
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	5%	11%	16%	20%	58%

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