Flat
E17
1 bed
1 bath
Green Pond Close, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£82,650First YearProfit From Rental Income
£14,395
↗ 17%After 5 Years
Change In Property Value
£27,768
↗ 10%After 5 Years
Return On Investment
51%
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 | £17,364 | £17,624 | £18,065 | £18,517 | £19,072 | £90,642 |
| Total Expenses | £14,409 | £14,481 | £14,568 | £14,657 | £14,755 | £72,870 |
| Profit Before Tax | £2,955 | £3,143 | £3,497 | £3,860 | £4,317 | £17,772 |
| Profit After Tax | £2,394 | £2,546 | £2,833 | £3,126 | £3,497 | £14,395 |
| Change In Property Value | £3 | £3 | £5,380 | £9,603 | £12,780 | £27,768 |
| Net Return | £2,396 | £2,549 | £8,213 | £12,730 | £16,276 | £42,164 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change