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

£17,247

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

38%

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	£38,240	£39,196	£40,372	£191,871
Total Expenses	£33,932	£33,998	£34,102	£34,209	£34,337	£170,579
Profit Before Tax	£2,824	£3,309	£4,138	£4,987	£6,035	£21,292
Profit After Tax	£2,288	£2,680	£3,351	£4,039	£4,888	£17,247
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£2,295	£2,688	£18,352	£30,815	£40,519	£94,668
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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