Flat
E17
2 beds
1 bath
Chingford Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£70,450First YearProfit From Rental Income
£-3,090
↘ -4%After 5 Years
Change In Property Value
£23,897
↗ 10%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £12,319 | £12,382 | £12,454 | £12,527 | £12,606 | £62,287 |
| Profit Before Tax | £-979 | £-872 | £-656 | £-434 | £-150 | £-3,090 |
| Profit After Tax | £-979 | £-872 | £-656 | £-434 | £-150 | £-3,090 |
| Change In Property Value | £2 | £2 | £4,630 | £8,265 | £10,998 | £23,897 |
| Net Return | £-976 | £-869 | £3,974 | £7,831 | £10,848 | £20,807 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change