Terraced
E17
2 beds
1 bath
St. Mary Road, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£25,326
↗ 15%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,504 | £24,872 | £25,245 | £25,876 | £26,523 | £127,019 |
| Total Expenses | £19,038 | £19,087 | £19,135 | £19,208 | £19,284 | £95,752 |
| Profit Before Tax | £5,466 | £5,784 | £6,110 | £6,667 | £7,239 | £31,267 |
| Profit After Tax | £4,428 | £4,685 | £4,949 | £5,401 | £5,864 | £25,326 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £4,433 | £14,685 | £22,799 | £29,154 | £22,412 | £93,483 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change