Flat
E14
1 bed
1 bath
Leamouth Road, East India E14
London, England · E14
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£20,943
↗ 19%After 5 Years
Change In Property Value
£36,646
↗ 10%After 5 Years
Return On Investment
51%
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 | £22,716 | £23,057 | £23,633 | £24,224 | £24,951 | £118,581 |
| Total Expenses | £18,356 | £18,436 | £18,537 | £18,640 | £18,755 | £92,724 |
| Profit Before Tax | £4,360 | £4,620 | £5,096 | £5,584 | £6,196 | £25,856 |
| Profit After Tax | £3,531 | £3,743 | £4,128 | £4,523 | £5,018 | £20,943 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £3,535 | £3,746 | £11,228 | £17,197 | £21,884 | £57,590 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change