Flat E17 1 bed 1 bath

Swell Court, Gandhi Close, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-1,221

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£29,936

↗ 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	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£14,927	£14,994	£15,073	£15,154	£15,242	£75,389
Profit Before Tax	£-719	£-573	£-291	£-3	£364	£-1,221
Profit After Tax	£-719	£-573	£-291	£-3	£364	£-1,221
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£-716	£-570	£5,509	£10,351	£14,141	£28,715
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	-1%	-1%	6%	12%	16%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change