Terraced E17 3 beds 1 bath

Edinburgh Road, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£39,047

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,756	£37,307	£37,867	£38,814	£39,784	£190,528
Total Expenses	£28,307	£28,374	£28,441	£28,546	£28,654	£142,321
Profit Before Tax	£8,449	£8,933	£9,426	£10,268	£11,130	£48,207
Profit After Tax	£6,844	£7,236	£7,635	£8,317	£9,016	£39,047
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£6,851	£22,236	£34,411	£43,947	£33,838	£141,283
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	13%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change