Flat
E17
2 beds
1 bath
Wood Street, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£9,360
↗ 9%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,924 | £16,163 | £16,405 | £16,815 | £17,236 | £82,543 |
| Total Expenses | £14,049 | £14,123 | £14,188 | £14,271 | £14,356 | £70,988 |
| Profit Before Tax | £1,875 | £2,040 | £2,217 | £2,544 | £2,880 | £11,555 |
| Profit After Tax | £1,519 | £1,652 | £1,796 | £2,061 | £2,333 | £9,360 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £1,522 | £8,152 | £13,398 | £17,501 | £13,089 | £53,662 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change