Semi Detached
E17
4 beds
1 bath
Forest View Road, Walthamstow E17
London, England · E17
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£19,810
↗ 7%After 5 Years
Change In Property Value
£87,744
↗ 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 | £41,652 | £42,277 | £43,334 | £44,417 | £45,750 | £217,429 |
| Total Expenses | £38,389 | £38,463 | £38,579 | £38,699 | £38,843 | £192,972 |
| Profit Before Tax | £3,263 | £3,814 | £4,754 | £5,718 | £6,907 | £24,457 |
| Profit After Tax | £2,643 | £3,089 | £3,851 | £4,632 | £5,595 | £19,810 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £2,652 | £3,098 | £20,851 | £34,977 | £45,976 | £107,554 |
| 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