Flat
E17
0 beds
1 bath
Grove Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-3,459
↘ -5%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,776 | £10,938 | £11,211 | £11,491 | £11,836 | £56,252 |
| Total Expenses | £11,806 | £11,868 | £11,939 | £12,010 | £12,088 | £59,711 |
| Profit Before Tax | £-1,030 | £-931 | £-727 | £-519 | £-251 | £-3,459 |
| Profit After Tax | £-1,030 | £-931 | £-727 | £-519 | £-251 | £-3,459 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £-1,028 | £-928 | £3,673 | £7,335 | £10,200 | £19,251 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change