Flat
E17
0 beds
1 bath
Grove Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£44,650First YearProfit From Rental Income
£-5,819
↘ -13%After 5 Years
Change In Property Value
£15,020
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,128 | £7,235 | £7,416 | £7,601 | £7,829 | £37,209 |
| Total Expenses | £8,486 | £8,542 | £8,603 | £8,666 | £8,731 | £43,028 |
| Profit Before Tax | £-1,358 | £-1,307 | £-1,187 | £-1,064 | £-902 | £-5,819 |
| Profit After Tax | £-1,358 | £-1,307 | £-1,187 | £-1,064 | £-902 | £-5,819 |
| Change In Property Value | £1 | £1 | £2,910 | £5,194 | £6,912 | £15,020 |
| Net Return | £-1,356 | £-1,306 | £1,723 | £4,130 | £6,010 | £9,201 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change