Flat
E17
1 bed
1 bath
Hoe Street, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£54,550First YearProfit From Rental Income
£6,698
↗ 12%After 5 Years
Change In Property Value
£18,426
↗ 10%After 5 Years
Return On Investment
46%
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 | £11,520 | £11,693 | £11,985 | £12,285 | £12,653 | £60,136 |
| Total Expenses | £10,234 | £10,297 | £10,369 | £10,443 | £10,523 | £51,867 |
| Profit Before Tax | £1,286 | £1,396 | £1,616 | £1,841 | £2,130 | £8,269 |
| Profit After Tax | £1,042 | £1,130 | £1,309 | £1,492 | £1,726 | £6,698 |
| Change In Property Value | £2 | £2 | £3,570 | £6,373 | £8,480 | £18,426 |
| Net Return | £1,043 | £1,132 | £4,879 | £7,864 | £10,206 | £25,124 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change