Flat
E17
1 bed
1 bath
Brookscroft Road, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£436
↗ 0%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,148 | £17,405 | £17,840 | £18,286 | £18,835 | £89,515 |
| Total Expenses | £17,601 | £17,673 | £17,759 | £17,848 | £17,945 | £88,826 |
| Profit Before Tax | £-453 | £-268 | £81 | £439 | £890 | £689 |
| Profit After Tax | £-453 | £-268 | £81 | £355 | £721 | £436 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-450 | £-264 | £7,081 | £12,851 | £17,348 | £36,566 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change