Flat
E17
2 beds
2 baths
Dukes Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£5,730
↗ 3%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,952 | £27,356 | £28,040 | £28,741 | £29,603 | £140,693 |
| Total Expenses | £26,516 | £26,603 | £26,714 | £26,828 | £26,957 | £133,619 |
| Profit Before Tax | £436 | £753 | £1,326 | £1,913 | £2,646 | £7,074 |
| Profit After Tax | £353 | £610 | £1,074 | £1,550 | £2,144 | £5,730 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £358 | £616 | £12,074 | £21,185 | £28,273 | £62,506 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change