Flat
E17
2 beds
2 baths
Hoffmans Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£3,808
↗ 2%After 5 Years
Change In Property Value
£49,034
↗ 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 | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £23,174 | £23,255 | £23,357 | £23,461 | £23,578 | £116,824 |
| Profit Before Tax | £106 | £375 | £863 | £1,364 | £1,992 | £4,701 |
| Profit After Tax | £86 | £303 | £699 | £1,105 | £1,614 | £3,808 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £91 | £308 | £10,200 | £18,063 | £24,180 | £52,841 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| 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