Flat E17 1 bed 1 bath

Alexandra Road, Walthamstow E17

London, England · E17

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-2,148

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,744	£12,935	£13,259	£13,590	£13,998	£66,525
Total Expenses	£13,590	£13,655	£13,730	£13,807	£13,891	£68,673
Profit Before Tax	£-846	£-720	£-472	£-217	£107	£-2,148
Profit After Tax	£-846	£-720	£-472	£-217	£107	£-2,148
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£-843	£-717	£4,728	£9,065	£12,459	£24,692
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	6%	11%	16%	31%

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