Flat
E17
1 bed
1 bath
Wickford Way, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£1,107
↗ 1%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,372 | £18,648 | £19,114 | £19,592 | £20,179 | £95,904 |
| Total Expenses | £18,715 | £18,789 | £18,878 | £18,970 | £19,072 | £94,424 |
| Profit Before Tax | £-343 | £-141 | £235 | £621 | £1,108 | £1,480 |
| Profit After Tax | £-343 | £-141 | £191 | £503 | £897 | £1,107 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-340 | £-138 | £7,691 | £13,891 | £18,713 | £39,817 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change