Semi Detached
E17
5 beds
3 baths
West Avenue, Walthamstow, London E17
London, England · E17
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£69,861
↗ 24%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
54%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,860 | £56,698 | £58,115 | £59,568 | £61,355 | £291,597 |
| Total Expenses | £40,802 | £40,897 | £41,049 | £41,206 | £41,395 | £205,349 |
| Profit Before Tax | £15,058 | £15,801 | £17,066 | £18,363 | £19,960 | £86,248 |
| Profit After Tax | £12,197 | £12,799 | £13,823 | £14,874 | £16,168 | £69,861 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £12,206 | £12,808 | £31,324 | £46,112 | £57,737 | £160,186 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change