Flat
E17
1 bed
1 bath
Salcombe Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-669
↘ -1%After 5 Years
Change In Property Value
£32,001
↗ 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 | £15,192 | £15,420 | £15,805 | £16,201 | £16,687 | £79,304 |
| Total Expenses | £15,818 | £15,887 | £15,969 | £16,052 | £16,143 | £79,870 |
| Profit Before Tax | £-626 | £-467 | £-163 | £148 | £543 | £-566 |
| Profit After Tax | £-626 | £-467 | £-163 | £148 | £440 | £-669 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-623 | £-464 | £6,037 | £11,216 | £15,167 | £31,332 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 6% | 12% | 16% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change