Detached
EN9
3 beds
2 baths
Fishers Green Lane, Holyfield, Waltham Abbey EN9
East of England, England · EN9
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£24,967
↗ 5%After 5 Years
Change In Property Value
£250,942
↗ 19%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,996 | £52,776 | £53,568 | £54,907 | £56,279 | £269,526 |
| Total Expenses | £47,527 | £47,618 | £47,707 | £47,851 | £47,999 | £238,702 |
| Profit Before Tax | £4,469 | £5,158 | £5,861 | £7,055 | £8,280 | £30,823 |
| Profit After Tax | £3,620 | £4,178 | £4,747 | £5,715 | £6,707 | £24,967 |
| Change In Property Value | £19,500 | £46,183 | £61,456 | £71,357 | £52,447 | £250,942 |
| Net Return | £23,120 | £50,361 | £66,203 | £77,072 | £59,154 | £275,909 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 11% | 14% | 17% | 13% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change