Flat E14 3 beds 2 baths

Leven Road, London E14

London, England · E14

Initial Investment

First Year

£252,750First Year

Profit From Rental Income

After 5 Years

£54,029

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£77,938

↗ 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	£48,300	£49,024	£50,250	£51,506	£53,052	£252,133
Total Expenses	£36,785	£36,903	£37,069	£37,238	£37,435	£185,430
Profit Before Tax	£11,515	£12,121	£13,182	£14,268	£15,616	£66,703
Profit After Tax	£9,327	£9,818	£10,677	£11,557	£12,649	£54,029
Change In Property Value	£8	£8	£15,100	£26,954	£35,868	£77,938
Net Return	£9,335	£9,826	£25,777	£38,511	£48,517	£131,967
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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