Flat E17 1 bed 1 bath

Green Pond Close, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£86,150First Year

Profit From Rental Income

After 5 Years

£6,829

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£38,032

↗ 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	£13,668	£13,873	£14,081	£14,433	£14,794	£70,849
Total Expenses	£12,344	£12,414	£12,476	£12,553	£12,632	£62,418
Profit Before Tax	£1,324	£1,459	£1,605	£1,880	£2,162	£8,431
Profit After Tax	£1,073	£1,182	£1,300	£1,523	£1,751	£6,829
Change In Property Value	£3	£5,580	£9,960	£13,254	£9,234	£38,032
Net Return	£1,076	£6,762	£11,261	£14,777	£10,985	£44,861
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change