Flat
E17
0 beds
1 bath
Grove Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£44,650First YearProfit From Rental Income
£3,918
↗ 9%After 5 Years
Change In Property Value
£15,020
↗ 10%After 5 Years
Return On Investment
42%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,396 | £9,537 | £9,775 | £10,020 | £10,320 | £49,048 |
| Total Expenses | £8,712 | £8,772 | £8,839 | £8,908 | £8,980 | £44,212 |
| Profit Before Tax | £684 | £765 | £936 | £1,112 | £1,340 | £4,837 |
| Profit After Tax | £554 | £619 | £758 | £901 | £1,085 | £3,918 |
| Change In Property Value | £1 | £1 | £2,910 | £5,194 | £6,912 | £15,020 |
| Net Return | £555 | £621 | £3,668 | £6,095 | £7,998 | £18,937 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change