Semi Detached
E17
3 beds
1 bath
Markmanor Avenue, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£13,997
↗ 7%After 5 Years
Change In Property Value
£64,518
↗ 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 | £30,624 | £31,083 | £31,860 | £32,657 | £33,637 | £159,861 |
| Total Expenses | £28,359 | £28,417 | £28,505 | £28,596 | £28,704 | £142,581 |
| Profit Before Tax | £2,265 | £2,667 | £3,355 | £4,061 | £4,932 | £17,280 |
| Profit After Tax | £1,834 | £2,160 | £2,718 | £3,290 | £3,995 | £13,997 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £1,841 | £2,166 | £15,218 | £25,602 | £33,687 | £78,515 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change