Flat
E17
2 beds
1 bath
Mcentee Avenus, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-21,567
↘ -13%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £24,809 | £24,885 | £24,978 | £25,074 | £25,180 | £124,926 |
| Profit Before Tax | £-5,009 | £-4,788 | £-4,379 | £-3,959 | £-3,432 | £-21,567 |
| Profit After Tax | £-5,009 | £-4,788 | £-4,379 | £-3,959 | £-3,432 | £-21,567 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-5,004 | £-4,783 | £6,121 | £14,784 | £21,510 | £32,628 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 12% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change