Flat
E14
2 beds
1 bath
Leven Road, London E14
London, England · E14
View property listing
Initial Investment
£34,375First YearProfit From Rental Income
£8,554
↗ 25%After 5 Years
Change In Property Value
£11,484
↗ 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 | £9,168 | £9,306 | £9,538 | £9,777 | £10,070 | £47,858 |
| Total Expenses | £7,331 | £7,390 | £7,457 | £7,524 | £7,596 | £37,298 |
| Profit Before Tax | £1,837 | £1,915 | £2,082 | £2,252 | £2,474 | £10,560 |
| Profit After Tax | £1,488 | £1,551 | £1,686 | £1,824 | £2,004 | £8,554 |
| Change In Property Value | £1 | £1 | £2,225 | £3,972 | £5,285 | £11,484 |
| Net Return | £1,489 | £1,552 | £3,911 | £5,796 | £7,289 | £20,038 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 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