Terraced E11 2 beds 1 bath

Neville Close, Leytonstone E11

London, England · E11

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£4,048

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 10%After 5 Years

Return On Investment

35%

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	£19,776	£20,073	£20,574	£21,089	£21,721	£103,233
Total Expenses	£19,538	£19,579	£19,640	£19,702	£19,776	£98,235
Profit Before Tax	£238	£494	£935	£1,386	£1,945	£4,998
Profit After Tax	£193	£400	£757	£1,123	£1,576	£4,048
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£197	£404	£9,357	£16,474	£22,004	£48,437
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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