Flat E17 2 beds 2 baths

Wickford Way, Walthamstow E17

London, England · E17

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£4,824

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£53,163

↗ 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	£25,236	£25,615	£26,255	£26,911	£27,719	£131,735
Total Expenses	£24,956	£25,040	£25,147	£25,257	£25,380	£125,780
Profit Before Tax	£280	£574	£1,108	£1,655	£2,339	£5,955
Profit After Tax	£227	£465	£897	£1,340	£1,894	£4,824
Change In Property Value	£5	£5	£10,300	£18,386	£24,466	£53,163
Net Return	£232	£470	£11,198	£19,726	£26,361	£57,987
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
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