Semi Detached E11 1 bed 1 bath

North Birkbeck Road, Leyton E11

London, England · E11

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£28,732

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

56%

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	£23,940	£24,299	£24,907	£25,529	£26,295	£124,970
Total Expenses	£17,772	£17,820	£17,891	£17,964	£18,052	£89,498
Profit Before Tax	£6,168	£6,480	£7,016	£7,565	£8,244	£35,472
Profit After Tax	£4,996	£5,248	£5,683	£6,128	£6,677	£28,732
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£5,000	£5,252	£13,183	£19,515	£24,493	£67,443
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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