Flat
E15
1 bed
1 bath
Leytonstone Road, London, Greater London E15
London, England · E15
View property listing
Initial Investment
£54,699First YearProfit From Rental Income
£13,011
↗ 24%After 5 Years
Change In Property Value
£18,478
↗ 10%After 5 Years
Return On Investment
58%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £10,422 | £10,488 | £10,564 | £10,642 | £10,727 | £52,843 |
| Profit Before Tax | £2,778 | £2,910 | £3,169 | £3,434 | £3,771 | £16,063 |
| Profit After Tax | £2,250 | £2,357 | £2,567 | £2,782 | £3,055 | £13,011 |
| Change In Property Value | £2 | £2 | £3,580 | £6,390 | £8,504 | £18,478 |
| Net Return | £2,252 | £2,359 | £6,147 | £9,172 | £11,559 | £31,489 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change