Flat E14 3 beds 2 baths

Leven Road, London E14

London, England · E14

Initial Investment

First Year

£272,000First Year

Profit From Rental Income

After 5 Years

£58,572

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£83,615

↗ 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	£51,816	£52,593	£53,908	£55,256	£56,913	£270,487
Total Expenses	£39,318	£39,442	£39,617	£39,795	£40,004	£198,176
Profit Before Tax	£12,498	£13,151	£14,292	£15,461	£16,910	£72,311
Profit After Tax	£10,123	£10,652	£11,576	£12,523	£13,697	£58,572
Change In Property Value	£8	£8	£16,200	£28,918	£38,481	£83,615
Net Return	£10,131	£10,661	£27,776	£41,441	£52,178	£142,187
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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