Flat
E17
2 beds
1 bath
Byron Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£15,131
↗ 11%After 5 Years
Change In Property Value
£58,615
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,072 | £21,388 | £21,709 | £22,252 | £22,808 | £109,229 |
| Total Expenses | £17,942 | £18,024 | £18,097 | £18,193 | £18,292 | £90,548 |
| Profit Before Tax | £3,130 | £3,364 | £3,612 | £4,058 | £4,516 | £18,680 |
| Profit After Tax | £2,535 | £2,725 | £2,926 | £3,287 | £3,658 | £15,131 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £2,539 | £11,325 | £18,277 | £23,715 | £17,890 | £73,746 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change