Flat
E14
2 beds
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£39,625First YearProfit From Rental Income
£2,180
↗ 6%After 5 Years
Change In Property Value
£13,291
↗ 10%After 5 Years
Return On Investment
39%
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 | £8,232 | £8,355 | £8,564 | £8,778 | £9,042 | £42,972 |
| Total Expenses | £7,931 | £7,990 | £8,054 | £8,119 | £8,188 | £40,281 |
| Profit Before Tax | £301 | £366 | £511 | £660 | £854 | £2,691 |
| Profit After Tax | £244 | £296 | £414 | £534 | £692 | £2,180 |
| Change In Property Value | £1 | £1 | £2,575 | £4,596 | £6,117 | £13,291 |
| Net Return | £245 | £298 | £2,989 | £5,131 | £6,808 | £15,470 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change