Detached
E17
1 bed
1 bath
Chingford Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£5,621
↗ 6%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
39%
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 | £15,294 | £15,676 | £16,146 | £76,736 |
| Total Expenses | £13,873 | £13,906 | £13,954 | £14,003 | £14,061 | £69,797 |
| Profit Before Tax | £828 | £1,014 | £1,339 | £1,673 | £2,085 | £6,939 |
| Profit After Tax | £670 | £822 | £1,085 | £1,355 | £1,689 | £5,621 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £673 | £825 | £7,085 | £12,065 | £15,941 | £36,589 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change