Flat
E17
1 bed
1 bath
Swell Court, Gandhi Close, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£7,436
↗ 8%After 5 Years
Change In Property Value
£39,531
↗ 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 | £14,208 | £14,421 | £14,637 | £15,003 | £15,378 | £73,648 |
| Total Expenses | £12,752 | £12,823 | £12,885 | £12,964 | £13,044 | £64,468 |
| Profit Before Tax | £1,456 | £1,598 | £1,752 | £2,039 | £2,334 | £9,180 |
| Profit After Tax | £1,180 | £1,295 | £1,419 | £1,652 | £1,891 | £7,436 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £1,183 | £7,095 | £11,772 | £15,429 | £11,489 | £46,967 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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