Flat
E14
1 bed
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£145,650First YearProfit From Rental Income
£28,718
↗ 20%After 5 Years
Change In Property Value
£46,350
↗ 10%After 5 Years
Return On Investment
52%
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 | £28,728 | £29,159 | £29,888 | £30,635 | £31,554 | £149,964 |
| Total Expenses | £22,687 | £22,776 | £22,892 | £23,010 | £23,145 | £114,510 |
| Profit Before Tax | £6,041 | £6,383 | £6,996 | £7,625 | £8,409 | £35,454 |
| Profit After Tax | £4,893 | £5,170 | £5,667 | £6,176 | £6,811 | £28,718 |
| Change In Property Value | £4 | £4 | £8,980 | £16,030 | £21,331 | £46,350 |
| Net Return | £4,898 | £5,175 | £14,647 | £22,206 | £28,142 | £75,067 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change