Flat E17 3 beds 2 baths

Barclay Road, Walthamstow E17

London, England · E17

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£7,653

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

35%

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	£31,860	£32,657	£33,637	£159,861
Total Expenses	£29,859	£29,951	£30,072	£30,195	£30,336	£150,414
Profit Before Tax	£765	£1,132	£1,789	£2,462	£3,301	£9,448
Profit After Tax	£619	£917	£1,449	£1,994	£2,674	£7,653
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£626	£923	£13,949	£24,307	£32,366	£72,170
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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