Flat
E17
3 beds
2 baths
High Street, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£16,243
↗ 11%After 5 Years
Change In Property Value
£61,341
↗ 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 | £22,056 | £22,387 | £22,723 | £23,291 | £23,873 | £114,329 |
| Total Expenses | £18,684 | £18,767 | £18,842 | £18,941 | £19,042 | £94,276 |
| Profit Before Tax | £3,372 | £3,619 | £3,881 | £4,350 | £4,831 | £20,053 |
| Profit After Tax | £2,731 | £2,932 | £3,143 | £3,524 | £3,913 | £16,243 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £2,736 | £11,932 | £19,208 | £24,902 | £18,807 | £77,584 |
| 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