Flat
E17
0 beds
1 bath
Cleveland Park Avenue, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£4,701
↗ 6%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,760 | £11,936 | £12,115 | £12,418 | £12,729 | £60,959 |
| Total Expenses | £10,898 | £10,966 | £11,025 | £11,097 | £11,170 | £55,155 |
| Profit Before Tax | £862 | £971 | £1,091 | £1,322 | £1,558 | £5,804 |
| Profit After Tax | £698 | £786 | £884 | £1,071 | £1,262 | £4,701 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £701 | £5,586 | £9,452 | £12,472 | £9,205 | £37,416 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change