Flat
E17
4 beds
1 bath
Woodstock Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£34,067
↗ 13%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,980 | £38,550 | £39,128 | £40,106 | £41,109 | £196,873 |
| Total Expenses | £30,734 | £30,841 | £30,939 | £31,079 | £31,222 | £154,815 |
| Profit Before Tax | £7,246 | £7,709 | £8,189 | £9,027 | £9,887 | £42,058 |
| Profit After Tax | £5,870 | £6,244 | £6,633 | £7,312 | £8,008 | £34,067 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £5,877 | £21,745 | £34,300 | £44,130 | £33,658 | £139,710 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change