Flat E17 2 beds 1 bath

St Johns Road, Walthamstow E17

London, England · E17

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£1,793

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£19,829	£19,905	£19,997	£20,092	£20,198	£100,022
Profit Before Tax	£-233	£-15	£390	£805	£1,326	£2,272
Profit After Tax	£-233	£-15	£316	£652	£1,074	£1,793
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£-229	£-11	£8,316	£14,932	£20,077	£43,084
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	0%	0%	6%	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