Flat
E17
1 bed
1 bath
Havant Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£12,095
↗ 10%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,372 | £18,648 | £18,927 | £19,400 | £19,885 | £95,233 |
| Total Expenses | £15,903 | £15,980 | £16,049 | £16,139 | £16,230 | £80,301 |
| Profit Before Tax | £2,469 | £2,667 | £2,878 | £3,262 | £3,656 | £14,932 |
| Profit After Tax | £2,000 | £2,160 | £2,331 | £2,642 | £2,961 | £12,095 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £2,004 | £9,661 | £15,719 | £20,457 | £15,372 | £63,213 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change