Detached
EN9
3 beds
2 baths
Fishers Green Lane, Holyfield, Waltham Abbey EN9
East of England, England · EN9
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£326,066
↗ 71%After 5 Years
Change In Property Value
£220,973
↗ 17%After 5 Years
Return On Investment
118%
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 | £144,444 | £146,611 | £150,276 | £154,033 | £158,654 | £754,017 |
| Total Expenses | £66,522 | £66,750 | £67,127 | £67,514 | £67,987 | £335,900 |
| Profit Before Tax | £77,922 | £79,861 | £83,149 | £86,519 | £90,667 | £418,117 |
| Profit After Tax | £61,023 | £62,448 | £64,864 | £67,341 | £70,390 | £326,066 |
| Change In Property Value | £19,500 | £19,793 | £46,875 | £62,378 | £72,427 | £220,973 |
| Net Return | £80,523 | £82,240 | £111,739 | £129,719 | £142,818 | £547,039 |
| Return From Rental Income (%) | 13% | 14% | 14% | 15% | 15% | 71% |
| Total Net Return (%) | 17% | 18% | 24% | 28% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change