Flat
E17
2 beds
2 baths
Dukes Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£5,089
↗ 3%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,728 | £26,114 | £26,767 | £27,436 | £28,259 | £134,304 |
| Total Expenses | £25,402 | £25,487 | £25,595 | £25,706 | £25,831 | £128,021 |
| Profit Before Tax | £326 | £627 | £1,172 | £1,730 | £2,428 | £6,283 |
| Profit After Tax | £264 | £508 | £949 | £1,401 | £1,967 | £5,089 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £269 | £513 | £11,449 | £20,144 | £26,908 | £59,284 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change