Flat E17 1 bed 1 bath

Litchfield Court, Gandhi Close, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£7,737

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£40,213

↗ 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	£14,460	£14,677	£14,897	£15,269	£15,651	£74,955
Total Expenses	£12,938	£13,009	£13,072	£13,151	£13,232	£65,403
Profit Before Tax	£1,522	£1,668	£1,825	£2,118	£2,419	£9,552
Profit After Tax	£1,233	£1,351	£1,478	£1,716	£1,959	£7,737
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£1,236	£7,251	£12,010	£15,730	£11,723	£47,950
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