Flat
E17
2 beds
2 baths
Wickford Way, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£35,329
↗ 21%After 5 Years
Change In Property Value
£53,163
↗ 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 | £33,252 | £33,751 | £34,595 | £35,459 | £36,523 | £173,580 |
| Total Expenses | £25,758 | £25,854 | £25,981 | £26,111 | £26,260 | £129,964 |
| Profit Before Tax | £7,494 | £7,897 | £8,614 | £9,348 | £10,263 | £43,616 |
| Profit After Tax | £6,070 | £6,397 | £6,977 | £7,572 | £8,313 | £35,329 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £6,075 | £6,402 | £17,277 | £25,958 | £32,779 | £88,491 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change