Flat E17 1 bed 1 bath

Litchfield Court, Gandhi Close, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-1,029

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,460	£14,677	£15,044	£15,420	£15,883	£75,483
Total Expenses	£15,150	£15,218	£15,297	£15,379	£15,468	£76,512
Profit Before Tax	£-690	£-541	£-254	£41	£415	£-1,029
Profit After Tax	£-690	£-541	£-254	£41	£415	£-1,029
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£-687	£-538	£5,646	£10,573	£14,429	£29,423
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

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