Flat
E17
1 bed
1 bath
Claypole Court, Yunus Khan Close, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£91,050First YearProfit From Rental Income
£16,430
↗ 18%After 5 Years
Change In Property Value
£30,246
↗ 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 | £18,912 | £19,196 | £19,676 | £20,167 | £20,772 | £98,723 |
| Total Expenses | £15,516 | £15,590 | £15,681 | £15,774 | £15,878 | £78,439 |
| Profit Before Tax | £3,396 | £3,605 | £3,994 | £4,393 | £4,895 | £20,284 |
| Profit After Tax | £2,751 | £2,920 | £3,235 | £3,558 | £3,965 | £16,430 |
| Change In Property Value | £3 | £3 | £5,860 | £10,460 | £13,920 | £30,246 |
| Net Return | £2,754 | £2,923 | £9,095 | £14,019 | £17,885 | £46,676 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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