Flat
E14
3 beds
2 baths
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£252,750First YearProfit From Rental Income
£54,121
↗ 21%After 5 Years
Change In Property Value
£77,938
↗ 10%After 5 Years
Return On Investment
52%
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 | £48,324 | £49,049 | £50,275 | £51,532 | £53,078 | £252,258 |
| Total Expenses | £36,787 | £36,906 | £37,071 | £37,241 | £37,438 | £185,442 |
| Profit Before Tax | £11,537 | £12,143 | £13,204 | £14,291 | £15,640 | £66,816 |
| Profit After Tax | £9,345 | £9,836 | £10,695 | £11,576 | £12,668 | £54,121 |
| Change In Property Value | £8 | £8 | £15,100 | £26,954 | £35,868 | £77,938 |
| Net Return | £9,352 | £9,844 | £25,796 | £38,530 | £48,537 | £132,058 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change