Flat
E17
0 beds
3 baths
312 Hoe Street, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£28,551
↗ 13%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,072 | £33,568 | £34,072 | £34,923 | £35,796 | £171,432 |
| Total Expenses | £27,025 | £27,125 | £27,216 | £27,343 | £27,473 | £136,183 |
| Profit Before Tax | £6,047 | £6,443 | £6,855 | £7,580 | £8,323 | £35,248 |
| Profit After Tax | £4,898 | £5,219 | £5,553 | £6,140 | £6,742 | £28,551 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £4,905 | £18,719 | £29,651 | £38,207 | £29,082 | £120,563 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change