Flat
E14
1 bed
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£30,250First YearProfit From Rental Income
£-469
↘ -2%After 5 Years
Change In Property Value
£10,065
↗ 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 | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £6,492 | £6,548 | £6,606 | £6,667 | £6,729 | £33,042 |
| Profit Before Tax | £-252 | £-214 | £-115 | £-12 | £125 | £-469 |
| Profit After Tax | £-252 | £-214 | £-115 | £-12 | £125 | £-469 |
| Change In Property Value | £1 | £1 | £1,950 | £3,481 | £4,632 | £10,065 |
| Net Return | £-251 | £-213 | £1,836 | £3,468 | £4,757 | £9,596 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change