Terraced E17 3 beds 3 baths

Luton Road, Walthamstow, London E17

London, England · E17

Initial Investment

First Year

£277,250First Year

Profit From Rental Income

After 5 Years

£58,533

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£85,164

↗ 10%After 5 Years

Return On Investment

52%

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	£50,772	£51,534	£52,822	£54,142	£55,767	£265,037
Total Expenses	£38,309	£38,397	£38,536	£38,679	£38,852	£192,774
Profit Before Tax	£12,463	£13,137	£14,286	£15,463	£16,914	£72,263
Profit After Tax	£10,095	£10,641	£11,571	£12,525	£13,701	£58,533
Change In Property Value	£8	£8	£16,500	£29,453	£39,194	£85,164
Net Return	£10,103	£10,649	£28,072	£41,978	£52,894	£143,696
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change