Flat E17 2 beds 2 baths

Troubridge Square, Walthamstow E17

London, England · E17

Initial Investment

First Year

£104,175First Year

Profit From Rental Income

After 5 Years

£19,629

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,117

↗ 10%After 5 Years

Return On Investment

52%

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	£21,336	£21,656	£22,197	£22,752	£23,435	£111,377
Total Expenses	£17,246	£17,324	£17,421	£17,521	£17,632	£87,144
Profit Before Tax	£4,090	£4,332	£4,776	£5,232	£5,803	£24,233
Profit After Tax	£3,313	£3,509	£3,869	£4,238	£4,701	£19,629
Change In Property Value	£3	£3	£6,610	£11,799	£15,701	£34,117
Net Return	£3,316	£3,512	£10,479	£16,037	£20,402	£53,746
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change