Flat
E4
2 beds
1 bath
Waltham Way, London E4
London, England · E4
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-8,602
↘ -5%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
26%
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 | £21,504 | £21,827 | £22,372 | £22,932 | £23,619 | £112,254 |
| Total Expenses | £23,988 | £24,066 | £24,164 | £24,263 | £24,375 | £120,856 |
| Profit Before Tax | £-2,484 | £-2,240 | £-1,791 | £-1,332 | £-755 | £-8,602 |
| Profit After Tax | £-2,484 | £-2,240 | £-1,791 | £-1,332 | £-755 | £-8,602 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-2,479 | £-2,235 | £8,209 | £16,518 | £22,998 | £43,012 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change