Flat
E14
1 bed
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£30,437First YearProfit From Rental Income
£-449
↘ -1%After 5 Years
Change In Property Value
£10,129
↗ 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 | £6,276 | £6,370 | £6,529 | £6,693 | £6,893 | £32,762 |
| Total Expenses | £6,521 | £6,576 | £6,635 | £6,695 | £6,758 | £33,185 |
| Profit Before Tax | £-245 | £-206 | £-106 | £-3 | £135 | £-423 |
| Profit After Tax | £-245 | £-206 | £-106 | £-3 | £110 | £-449 |
| Change In Property Value | £1 | £1 | £1,963 | £3,503 | £4,662 | £10,129 |
| Net Return | £-244 | £-205 | £1,857 | £3,501 | £4,771 | £9,680 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change