Terraced
E17
3 beds
3 baths
Luton Road, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£44,518
↗ 16%After 5 Years
Change In Property Value
£115,867
↗ 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 | £41,652 | £42,277 | £42,911 | £43,984 | £45,083 | £215,907 |
| Total Expenses | £32,014 | £32,089 | £32,163 | £32,280 | £32,401 | £160,947 |
| Profit Before Tax | £9,638 | £10,188 | £10,748 | £11,703 | £12,682 | £54,960 |
| Profit After Tax | £7,807 | £8,252 | £8,706 | £9,480 | £10,273 | £44,518 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £7,815 | £25,252 | £39,051 | £49,861 | £38,405 | £160,385 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change