Flat
E17
2 beds
2 baths
9 Track Street, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£71,200First YearProfit From Rental Income
£-2,966
↘ -4%After 5 Years
Change In Property Value
£24,155
↗ 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 | £11,472 | £11,644 | £11,935 | £12,234 | £12,601 | £59,885 |
| Total Expenses | £12,431 | £12,494 | £12,566 | £12,640 | £12,719 | £62,852 |
| Profit Before Tax | £-959 | £-850 | £-631 | £-407 | £-119 | £-2,966 |
| Profit After Tax | £-959 | £-850 | £-631 | £-407 | £-119 | £-2,966 |
| Change In Property Value | £2 | £2 | £4,680 | £8,354 | £11,117 | £24,155 |
| Net Return | £-957 | £-848 | £4,049 | £7,947 | £10,998 | £21,189 |
| 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