Flat
E17
0 beds
1 bath
Liden Close, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£3,589
↗ 5%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,776 | £10,938 | £11,102 | £11,379 | £11,664 | £55,858 |
| Total Expenses | £10,156 | £10,222 | £10,280 | £10,349 | £10,420 | £51,428 |
| Profit Before Tax | £620 | £715 | £822 | £1,030 | £1,243 | £4,431 |
| Profit After Tax | £502 | £579 | £666 | £834 | £1,007 | £3,589 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £504 | £4,979 | £8,520 | £11,286 | £8,288 | £33,578 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change