Flat
E14
2 beds
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£37,937First YearProfit From Rental Income
£1,713
↗ 5%After 5 Years
Change In Property Value
£12,710
↗ 10%After 5 Years
Return On Investment
38%
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 | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £7,672 | £7,730 | £7,793 | £7,857 | £7,925 | £38,977 |
| Profit Before Tax | £200 | £260 | £397 | £537 | £721 | £2,115 |
| Profit After Tax | £162 | £211 | £321 | £435 | £584 | £1,713 |
| Change In Property Value | £1 | £1 | £2,463 | £4,396 | £5,849 | £12,710 |
| Net Return | £163 | £212 | £2,784 | £4,831 | £6,434 | £14,424 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change