Flat
E17
2 beds
1 bath
Leopold Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£1,274
↗ 1%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,624 | £18,903 | £19,376 | £19,860 | £20,456 | £97,220 |
| Total Expenses | £18,939 | £19,013 | £19,103 | £19,195 | £19,298 | £95,548 |
| Profit Before Tax | £-315 | £-109 | £273 | £665 | £1,159 | £1,672 |
| Profit After Tax | £-315 | £-109 | £221 | £539 | £938 | £1,274 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-311 | £-106 | £7,821 | £14,105 | £18,991 | £40,501 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change