Flat
E11
2 beds
1 bath
Harrow Green, Leytonstone, London E11
London, England · E11
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-4,216
↘ -4%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
29%
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 | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £17,497 | £17,567 | £17,651 | £17,736 | £17,831 | £88,281 |
| Profit Before Tax | £-1,393 | £-1,221 | £-896 | £-563 | £-142 | £-4,216 |
| Profit After Tax | £-1,393 | £-1,221 | £-896 | £-563 | £-142 | £-4,216 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-1,389 | £-1,218 | £6,104 | £11,932 | £16,485 | £31,914 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change