Flat E17 3 beds 1 bath

Belgrave Road, Walthamstow E17

London, England · E17

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£8,293

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£31,848	£32,326	£33,134	£33,962	£34,981	£166,251
Total Expenses	£30,974	£31,067	£31,191	£31,318	£31,462	£156,012
Profit Before Tax	£874	£1,258	£1,943	£2,644	£3,519	£10,239
Profit After Tax	£708	£1,019	£1,574	£2,142	£2,850	£8,293
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£715	£1,026	£14,574	£25,347	£33,730	£75,392
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