Flat E10 1 bed 1 bath

Seymour Road, London E10

London, England · E10

Initial Investment

First Year

£60,100First Year

Profit From Rental Income

After 5 Years

£10,119

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£20,336

↗ 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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£11,136	£11,202	£11,278	£11,356	£11,441	£56,414
Profit Before Tax	£2,064	£2,196	£2,455	£2,720	£3,057	£12,492
Profit After Tax	£1,672	£1,779	£1,988	£2,203	£2,476	£10,119
Change In Property Value	£2	£2	£3,940	£7,033	£9,359	£20,336
Net Return	£1,674	£1,781	£5,928	£9,236	£11,835	£30,455
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change