Flat
E17
3 beds
2 baths
Barclay Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£25,816
↗ 12%After 5 Years
Change In Property Value
£85,196
↗ 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 | £30,624 | £31,083 | £31,550 | £32,338 | £33,147 | £158,742 |
| Total Expenses | £25,172 | £25,268 | £25,355 | £25,476 | £25,600 | £126,870 |
| Profit Before Tax | £5,452 | £5,816 | £6,194 | £6,862 | £7,547 | £31,872 |
| Profit After Tax | £4,416 | £4,711 | £5,017 | £5,558 | £6,113 | £25,816 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £4,423 | £17,211 | £27,330 | £35,250 | £26,799 | £111,012 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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