Flat E14 1 bed 1 bath

Leven Road, London E14

London, England · E14

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-266

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£10,323

↗ 10%After 5 Years

Return On Investment

32%

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	£6,396	£6,492	£6,654	£6,821	£7,025	£33,388
Total Expenses	£6,607	£6,663	£6,722	£6,782	£6,846	£33,620
Profit Before Tax	£-211	£-171	£-68	£38	£180	£-232
Profit After Tax	£-211	£-171	£-68	£38	£146	£-266
Change In Property Value	£1	£1	£2,000	£3,570	£4,751	£10,323
Net Return	£-210	£-170	£1,932	£3,608	£4,896	£10,057
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

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