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
£67,805
↗ 24%After 5 Years
Change In Property Value
£87,744
↗ 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 | £54,264 | £55,078 | £56,455 | £57,866 | £59,602 | £283,265 |
| Total Expenses | £39,650 | £39,743 | £39,891 | £40,044 | £40,228 | £199,556 |
| Profit Before Tax | £14,614 | £15,335 | £16,563 | £17,823 | £19,374 | £83,709 |
| Profit After Tax | £11,837 | £12,421 | £13,416 | £14,436 | £15,693 | £67,805 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £11,846 | £12,430 | £30,417 | £44,782 | £56,075 | £155,549 |
| 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