Terraced E17 3 beds 2 baths

Markmanor Avenue, Walthamstow E17

London, England · E17

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£34,644

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£91,330

↗ 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	£32,832	£33,324	£33,824	£34,670	£35,537	£170,187
Total Expenses	£25,340	£25,402	£25,462	£25,557	£25,655	£127,417
Profit Before Tax	£7,492	£7,922	£8,362	£9,113	£9,882	£42,770
Profit After Tax	£6,068	£6,417	£6,773	£7,381	£8,004	£34,644
Change In Property Value	£7	£13,400	£23,919	£31,830	£22,175	£91,330
Net Return	£6,075	£19,817	£30,692	£39,211	£30,179	£125,974
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	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