Flat
E17
1 bed
1 bath
Yunus Khan Close, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-4,058
↘ -7%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,200 | £10,455 | £10,768 | £51,178 |
| Total Expenses | £10,915 | £10,976 | £11,044 | £11,113 | £11,187 | £55,236 |
| Profit Before Tax | £-1,111 | £-1,025 | £-844 | £-658 | £-419 | £-4,058 |
| Profit After Tax | £-1,111 | £-1,025 | £-844 | £-658 | £-419 | £-4,058 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-1,109 | £-1,023 | £3,156 | £6,482 | £9,083 | £16,588 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 11% | 15% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change