Flat E17 3 beds 1 bath

Belgrave Road, Walthamstow E17

London, England · E17

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£27,184

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£31,848	£32,326	£32,811	£33,631	£34,472	£165,087
Total Expenses	£26,099	£26,196	£26,286	£26,410	£26,536	£131,527
Profit Before Tax	£5,749	£6,129	£6,525	£7,221	£7,935	£33,560
Profit After Tax	£4,657	£4,965	£5,285	£5,849	£6,428	£27,184
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£4,664	£17,965	£28,490	£36,729	£27,940	£115,788
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%

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