Flat
E17
2 beds
1 bath
St Johns Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£13,463
↗ 10%After 5 Years
Change In Property Value
£54,525
↗ 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 | £19,596 | £19,890 | £20,188 | £20,693 | £21,210 | £101,578 |
| Total Expenses | £16,829 | £16,909 | £16,980 | £17,072 | £17,166 | £84,956 |
| Profit Before Tax | £2,767 | £2,981 | £3,209 | £3,621 | £4,044 | £16,621 |
| Profit After Tax | £2,241 | £2,415 | £2,599 | £2,933 | £3,276 | £13,463 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,238 | £54,525 |
| Net Return | £2,245 | £10,415 | £16,879 | £21,936 | £16,514 | £67,988 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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