Flat E17 2 beds 2 baths

Pretoria Avenue, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£4,449

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£24,504	£24,872	£25,493	£26,131	£26,915	£127,914
Total Expenses	£24,288	£24,371	£24,476	£24,583	£24,704	£122,422
Profit Before Tax	£216	£501	£1,018	£1,547	£2,210	£5,492
Profit After Tax	£175	£406	£824	£1,253	£1,790	£4,449
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£180	£411	£10,824	£19,104	£25,544	£56,063
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