Detached
E17
1 bed
1 bath
Chingford Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£14,340
↗ 15%After 5 Years
Change In Property Value
£40,894
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,700 | £14,920 | £15,144 | £15,523 | £15,911 | £76,199 |
| Total Expenses | £11,623 | £11,657 | £11,690 | £11,738 | £11,787 | £58,495 |
| Profit Before Tax | £3,078 | £3,263 | £3,455 | £3,785 | £4,124 | £17,704 |
| Profit After Tax | £2,493 | £2,643 | £2,798 | £3,066 | £3,340 | £14,340 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £2,496 | £8,643 | £13,508 | £17,318 | £13,269 | £55,234 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change