Flat E17 2 beds 1 bath

Wetherden Street, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£3,166

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,947	£23,520	£24,226	£115,135
Total Expenses	£22,059	£22,138	£22,237	£22,339	£22,452	£111,226
Profit Before Tax	£-3	£248	£709	£1,182	£1,774	£3,910
Profit After Tax	£-3	£201	£574	£957	£1,437	£3,166
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£1	£206	£9,575	£17,022	£22,815	£49,619
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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