Flat
E17
2 beds
2 baths
Troubridge Square, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£104,175First YearProfit From Rental Income
£-92
↗ 0%After 5 Years
Change In Property Value
£34,117
↗ 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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £16,733 | £16,803 | £16,887 | £16,973 | £17,067 | £84,463 |
| Profit Before Tax | £-533 | £-360 | £-33 | £302 | £726 | £103 |
| Profit After Tax | £-533 | £-360 | £-33 | £245 | £588 | £-92 |
| Change In Property Value | £3 | £3 | £6,610 | £11,799 | £15,701 | £34,117 |
| Net Return | £-529 | £-357 | £6,577 | £12,044 | £16,289 | £34,025 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | -1% | 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