Flat
E4
1 bed
1 bath
Redwood Gardens, Chingford E4
London, England · E4
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-711
↘ -1%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,854 | £11,126 | £11,404 | £54,614 |
| Total Expenses | £10,936 | £11,002 | £11,059 | £11,128 | £11,199 | £55,325 |
| Profit Before Tax | £-400 | £-308 | £-205 | £-2 | £205 | £-711 |
| Profit After Tax | £-400 | £-308 | £-205 | £-2 | £205 | £-711 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £-398 | £4,592 | £8,542 | £11,637 | £8,314 | £32,686 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 6% | 11% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change