Semi Detached
E17
3 beds
1 bath
Markmanor Avenue, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£32,164
↗ 16%After 5 Years
Change In Property Value
£85,196
↗ 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 | £30,624 | £31,083 | £31,550 | £32,338 | £33,147 | £158,742 |
| Total Expenses | £23,672 | £23,730 | £23,787 | £23,876 | £23,968 | £119,033 |
| Profit Before Tax | £6,952 | £7,353 | £7,763 | £8,462 | £9,179 | £39,709 |
| Profit After Tax | £5,631 | £5,956 | £6,288 | £6,854 | £7,435 | £32,164 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £5,638 | £18,456 | £28,600 | £36,546 | £28,120 | £117,360 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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